ALL SAINTS COMMUNrrY DEVELOPMENT COMPANY
(Limited by guarantee)
REPORT AND ACCOUNTS
YEAR ENDED 31 MARCH 2025
Reglstered Churlty No 1095879
coNrENTS
Pa8e
Legal and admlnistratlve information
Report of the directors
Report of the independent auditors
Statement of financial activities
Balance sheet
io
Statement of cash flows
Notes and accounting policles

ALL SAINTS COMMUNITY DEVELOPMENT COMPANY
ILimited by guarantee)
LEGAL AND ADMINISTRATIVE INFORMATION
Incorporation:
Company limited by guarantee on 30 July 2002
Company number:
4499211
Charlty reglstratlon:
1095879 {registerÈd on 7 February 20031
Governing bady:
Board of directors (as disclosed on page 2}
Reglstered office:
All Saints Church Parish Office
Vicarage Road
Kings Heath
Birmingham
814 7RA
Audltors:
Messrs Malcolm Wlllcox & Co
ChGrtered Certified Accountants
Hagley House
93 Hagley Road
Ed8baston
Birmingham
816 8LA
Bankers:
Unlty Trust Bank plc
Nine Brindley Place
4 Oozells Square
Birmingham
BI 2HB
Solicitors:
KJ Conroy & Co Ltd
30 Ludgate Hill
Birmingham
B3 IEH

ALLSAIfft COMMUNifi DEVELOPMENTCOMPANY
ILimited by guaranteel
REPORTOFTHE DIRE￿OR5
The directors present their report and the audited fEnancial statements of the chartty for the year ended 31 March 2025.
The directors have adopted the provisions of ihe Statement of Recommended Practtce150RP)"A¢countit78 and ReportlnE by Charitiès" IFRS1021 In
preparing the annual report and firtancial ststements of the chartty-
The finan¢lal statements have been prepared in accordance with the accounting policiesset out In notes to the accounts and complywith the charit¢s
governing document, the Charities Act 2011 and Accounting and Reporting by Charities- Statement of Recommended Practlce applicable to charities
preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republlc of Ireland Ipublishe(l in October
20191.
Since the company quallfies as a small company under Section 383 of the Companles Act 2006, a strategic report is not requlred.
Flnanclal result
This 15 Shown in the statement of financial activitie5 on pa8e 8.
Prlnclpal artlvlty
The princlpal actlvlty of the companyls to carry out chaTitsble purposes for publlc benefiti Particularly for the people of the King5 Heath area of
Birmlngham.
Publ1¢ beneflt ak)d oblectlves
Our actlvltle5 provlde publlc beneflt throu8h the provlslon of facilltles and servlces for the benefit of all local people. Our overarchln8 objectives are
to:
build and operate a centre for healthy Iivift8 afKI spiritual welfare at the heart of Kings Heath..
provide opportunities for ernployment and voluAteerinB-
make the most of the inte8ratlon of the ran8e of facllltles on one slte: and
encourage creative working between the medical certt￿, children's, young people's and older people's groups and the arts and educatlon
programmes leadlng to a more effectlve and holistlc facllity for Kings Heath.
Strurture
The company Is Ilrnlted byBuarantee and. as such. has share capStal and also it Is a re8lstsred charlty. Its governin8 document Is the memorandum
and artlcles of assoclatlon.
GDvefflance and rnanagement
The charltable company15 8overned by a board of dlrectors, who are also trustees.
The board are actively seekinB recruitment of trustees with the appropriate skills. knowledge and experience. In selecting individuals for appointment
a5 trustees, the trustees must have re8ard to the 5kllls, knowled8e and experlence needed for the effectlve administration of the charltable company.
As part of the induction process lor a trusteo, the trustees must make available to each new trustee on hls or her appointment, a copy of the
Memorandum and Articles and 3ny amendments made to It, a copy of the latest report and statement of attounts: and moreover, they should
emphasize the Responsibilities of Trustees detsiled in the Report.
The tlustees are all volunteers. and they delegate the dawto4ay operatlons of the company to Its stsff who are assisted, when requlred, by paid
professlonal adv15ers.
The trustees have examined the major strategic, business and operational risks which the ￿MpanY frdces. and these will be kept under revlew.
Dlrectorsltrustee5
The diTectors of the company and those who served during the year are as follow5:
Mrs S C M Wilson- Chair & PCC Representatl¥e
Mr D R Ritchie- Vice Chair
MrTP Cuthbertson
Mr D Chapman
MrSTHems
Mr B Howells

ALLSAINTS COMMUNITY DEVELOPMENTCOMPANY
1￿MIted by guarantee)
REPORTOFTHE DIREcfoRS
continued
Directors responslbilltles
The directors are responsible for preparing the dirertors annual report and the financial statements in accordance with applicable
law and United Kingdom Accounting Standards.
Company law requires the directors to prepare financial statements for each financial year. Under company law the trustees must
not approve the ftnancial statements unless they are satisfied that they give a true and fair view of the state of affairs of the charitable
company and of the incoming resources and application of resources. including the income and expenditure, of the charitable
company for that period. In preparing these financial statements. the directors are required to..
Select suitable accounting policies and then apply them consistently-
observe the methods and principles in the Charities SORP 2019 IFRS1021;
make ludgements and estimates that are reasonable and prudent;
state whether applicable UK Accountin8 Standards have been followed. subject to any material departures disclosed and
explained in the financial statements:
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the charitable
company will continue in operètion.
The directors are responsible for keepln8 adequate accounting ocords that disclose with reasonable accuracy at any time the financial
posltion of the charitable company and enable them to ensure that the financial statements comply wlth the Companies Act 2006.
They are also responsible for safe8uardin8 the asset5 Qf the charitable company and hence for takln8 reasonable steps for the
prevention and detection of fraud and other irregularities.
Statement as to disclosure of information to auditors
So for as the directors are aware. there is no relevant audit Information las defined by Section 418 of the Companies Act 20061 of
which the compan¢s auditor5 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 hlmself or herself aware of any relevant audit information and to establish that the compan¢s auditor5 are aware
of that informatlon.
Audltors
The auditors. Malcolm Willcox & Co, Chortered Certified Accountont5, have signified their willingness to continue In office and
resolution for their re-appointment will be proposed at the annual general meetin8.
Review of artivity and achlevements and perfowrnance
2024125 has been a remarkable and memorableyear in the life oftheAII Saints Community Development Company. We have at last
been able to realise a major original objective of our charity, which is an entirely new set of premises for the long-standing and highly
successful All Saints Youth Project. This is coupled with new facilitles for the Robin Centre lour day centre for the elderly). extended
accommodation for our tenant Circu5 Mash, who train people in circus ski115 and the release of much needed space for other ASCDC
purposes and the use of our parent body* All Saints Church.
As reported last year. we secured a Youth Investment Fund IYIFI grant totallin8 just over £2.5 million with a completion date of
31.12.2024 extended to the end of january. Stakeholders started moving into their new premises durin8 January 2025. There wa5 a
lot of disruption and inconvenience durin8 the buildin8 period and the 8oard are grateful for the goodwill and p051tivity and patience
shown during this time.
Notwithstanding this achievement it has been another financially challenging year for ASCDC. with costs exceeding income for the
fifth successive year. This has been caused partly by cost inflation but mainly by high interest rates on our mortgages; these increased
enormously over the course of 2023-24 and have stayed high during 2024-25.
The café continues to run under the management of ASCDC as reported last year. The Youth Investment Fund project enabled the
premises to be remodelled and improved which may allow a viable cafe to operate going forward.
Durlng the development. the Centre has tontinued to run Successfully. We have maintained our tenancies and our regular schedule
of activlties and events.

ALLSAINTS COMMUNITY DEVELOPMENT COMPANY
(Limited by guaranteel
REPORT OF THE DIRECTORS continued
Review of activity and achievements and perforrnan￿ - continued
An8ela McDermott continue5 as Administrator for the Centre and Church. with an increasing workload from the YIF project; we are
very grateful for her efforts.
In March 2025 Nick Pear50n wa5 appointed as the new Facilities Manager 5UPPOrted by Dave Priday a5 caretaker and together they
oversee the running of the site and their engagement with tenants, users of the centre and general public are much appreciated.
We are also indebted to Steve Bairstow, organiser of the Farmers Market on behalf of Kings Heath Business Association who continue
to generously donate all net proceeds to ASCDC.
Flnancial review
Overall. there were net incoming resources for the year of £2.077,450. mainly attributable to the Youth Investment Fund grant.
However, there was an operating deficit on the unrestricted fund of £75.112.
Future plans
We are constantly seekin8 ways in which we can boost revenue and contain expenditure and plans to appoint a Centre Manager is
key to this aim but interest rate movements will remain the key factor. Against that back8round. we strive to continue to serve the
local community as best we can, in collaboration with our All Saints partners. In the lon8 term, eventual repayment of the mort8a8es
will make an enormous difference to the finances and enable us to invest more effectively in our community 8oals,
Reserves pollcy
The Board Is mindful of the need to bulld a "free cash reserve" to mitigate potential financial risks arising f rom increased operating
costs, particularly bank interest, building maintenance and unforeseen expenditure, and from Ios5 of rental income.
Golng concern
After reviewing the compan￿5 projertions, the Board has a reasonable expectation that the company has adequate resources to
f inance its activities in the foreseeable future. Therefore, the accounts have been prepared on the golng concern basls,
Principal funders
Big Lottery Community Buildings
Big Lottery Communityspaces
Birmin8ham & District Butchers Assoclation
Blrmin8ham City Council
Congre8ation Donations
Futurebuilder5 England
Kings Heath Business Association
pcc
Social Investment Business Foundation- Youth Investment Fund
Unlty Trust Bank
Signed on behalf of the Boord
LJJg_.
SARAH C M WILSON
Director
18 February 2026

REPORT OF THE INDEPENDENT AUDITORS
TO THE MEMBERS OF ALL SAINTS COMMUNITY DEVELOPMENT COMPANY (Limited byguarantee)
Opinion
We have audited the financial statements of All Saints Community Development Company Ithe 'charitable companVI for the
year ended 31 March 2025 which comprise the statement of financial activities. balance sheet, statement of cash flows and
notes to the financial statements, includin8 significant accounting policie5. The financial reporting framework that has been
applied in their preparation is appllcable law and United Kingdom Accounting Standards, including Financial Reporting Standard
102 The Finuncit71 Reporting Standard applicable in the UK and Republic of Irelond Iunited Kingdom Generally Accepted
Accounting Practice).
In our opinion the financial statements:
glve a true and fair view of the state of the charitable compan(s affairs as at 31 March 2025, and of its incoming
resources and application of resources. including its income and expenditure, for the year then ended.
have been properly prepared In accordance with United Kingdom Generally Accepted Accounting Practice. and
have been prepared in accordance with the requirements of the Companies Act 2006.
Basls of oplnlon
We conducted our audit In accordance with International Standards on Auditing IUKI {ISAs IUKI} and applicable law. Our
responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the flnancial
statement5 section of our report, We are independent of the charltable company in accordance with the ethical requirements
that are relevant to our audit of the flnancial statements in the UK, including the FRC'S Ethical Standard, and we have fulfilled
our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained
is sufficient and appropriate to provide a basis for our opinion.
Contlusions relatlng to goins concern
In auditlng the financlal statements, we have concluded that the directors use of the going concern basis of accounting in the
preparation of the flnancial statements is appropriate.
Based on the work we have performed, we have not identlfied any material uncertaintles relating to events or conditions that,
Individually or collectively, may cast significant doubt on the charitable company's ability to contlnue as a 80ing concern for
period of at least twelve months from when the financial statements are authorised for issue.
Our responsiblllties and the responslbillties of the directors with respect to goin8 concem are described in the relevant sections
of this report.
other Information
The other informatlon comprises the infomiation included in the directors annual report, other than the financial statements
and our auditor'5 report thereon. The directors are responsible for the other information. Our opinion on the financial
Statements does not cover the other information and. except to the extent otherwise explicitly stated in our report, we do not
express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider
whether the other information is materially inconsistent with the financial statement5 Qr our knowled8e obtained in the course
of the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material
misstatements, we are required to determine whether thi5 gives rise to a material mi55tatement in the financial statements
themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other
information, we are required to report that fact.
We have nothin8 to report in this re8ard.

REPORT OF THE INDEPENDENT AUDITORS
TO THE MEMBERS OF ALL SAINTS COMMUNfrY DEVELOPMENTCOMPANY (Limited byguarantee)
Opinions on other matters prescribed by the Companies Art 2006
In our opinion, based on the work undertaken in the course ofthe audit:
the information given In the directors, report prepared for the purposes of company law, for the financial year for
which the financial statements are prepared is consistent with the financial statements: and
the directors. report has been prepared in accordance with applicable legal requirements.
Matters on which we are requlred to report by exception
In the light of our knowledge and understanding of the charitable company and its environment obtained in the course of the
audit, we have not identified material misstatements in the directors, report.
We have nothing to report In respect of the following matters in relation to which the Companies Art 2CKI6 requires us to report
to you if, in our opinion:
adequate accounting records have not been kept, or returns adequate for our audlt have not been received from
branches not visited by us; or
the financial statements are not in agreement with the accounting records and returns; or
certain disclosures of directors, remuneratlon speclfied by law are not made. or
we have not received all the information and explanations we require for our audlt,. or
the directors were not entitled to prepare the financial statements in accordance with the small companies regime
and take advantage of the Small Companies, exemptions in preparin8 the directors repoit and from the requirement
to produce a strategic report,
Responsibilities of directors
As explained more fully in the diredors, responsibilities statement set out on page 3, the directors (who are also the trustees
of the charitable company for the purposes of company lawl are responsible for the preparation of the financial statements
and for being satisfied that they give a true and fair view, and for such internal control as the directors determine is necessary
to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.
In preparing the financial statements, the directors are responsible for assessin8 the charitable company'5 ability to continue
as a going concern, disclosing, as applicable, matters related to 8oin8 concern and using the going concern basis of accounting
unless the directors either intend to liquidate the charitable company or to cease operations, or have no realistlc alternative
but to do so.
Auditors responsibilities for the audlt of the financlal statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material
misstatement, whether due to fraud or error, and to issue an auditorfs report that includes our opinion. Reasonable assurance
is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISA5 IUKI will always detect a
material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually
or in the aggregate, theytould reasonably be expected to influence the economic decisions of u5erstaken on the basis of these
financial statements.

REPORT OF THE INDEPENDENT AUDITORS
TO THE MEMBERS OF ALL SAINfs COMMUNtrY DEVELOPMENT COMPANY (Limited by guarantee)
Audltors responsibilitie5 for the audit of the financial statements - continued
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We desi8n procedures in line with
our responsibilities. outlined above. to detect material misstatements in respect of irregularities, including fraud. The extent
to which our procedures are capable of detecting irregularities, including fraud is detailed below:
We assessed the risks for susceptibility of the companvs financial statements to material misstatement, includin8 how fraud
might occur by discussion with management and considered the procedures and controls that the company has established to
prevent and detect fraud, and how these are monitored by mana8ement.
Based on our understandlng, we designed our audit procedures to respond to these risks and to obtain audit evldence that is
sufficient and appropriate to provide a basis for our opinion, and to identify any non-compliance with laws and regulation5
identified in the para8raph above.
Because of the inherent limitations of an audit. there is a risk that we will not detect all irregularities, including those leading
to a material misstatement in the financial statements or non-compliance with regulations. This risk increase5 the more that
compliance with a law or regulation is removed from the events and transactions reflected in the financlal statements, as we
will be less likely to become aware of instances of non<ompliance. The risk is also greater regarding irre8ularities occurring
due to fraud rather than error, a5 fraud involves intentional concealment, forgery, colluslon, omission or misrepresentation.
A further descriptlon of our responsibilities for the audit of the financial statements Is located on the Financial Reportin8
Council'5 website at.. www.frc.
auditorsres
onsibilities. This description form5 part of our auditor's report.
Use of our report
Thls report Is made solely to the directors/trustees of the charitable company, as a body. In accordance with Chapter 3 of Part
16 of the Companies Act 2006. Our audit work has been undertaken so that we might State to the charitable company's
directors/trustees those matters we are required to state to them in an auditorfs 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 charitable company and
Its directorsltrustees, as a body, for our audit work, for this report, or for the opinions we have formed.
Malcolm H J Willcox FCCA
Senior Statutory Auditor
For and on behalf of Malcolm Willcox & Co
ChGrtered Certified Accountant5 and Statutory Auditor5
Birmingham
19 February 2026

ALL SAINTS COMMUNITY DEVELOPMENT COMPANY
(Limited by guarantee)
STATEMENT OF FINANCIAL ACTIVITIES
YEAR ENDED 31 MARCH 2025
Designated
Fund
Capital
Development
Restricted
Funds
Unre5trirted
Funds
2025
Total
2024
Total
Notes
INCOME
Grants- Youth Investment Fund
Donatlons and legacies
Rent, se￿iCe charges and
room hlTe Sncome
Investment income
Mlscellaneous income
Community Cafe
2,422,843
645
2,422.843
5,173
198,541
8,294
4.528
297,941
1.822
957
34.660
297,941
L822
957
34,660
302,918
1,918
475
20,936
Total Income
2,423,488
339,908
2,763,396
533,082
EXPENDITURE
Charitable attlvltles
1 270.9261 1 415.0201 1 685,9461 { 439A39}
Net incomelexpenditure
2,152.562
{ 75,1121
2,077,450
93,643
Balances broughi forward
40.000
88S,341
1,532,563
2A57,904
2,364,261
Funds carried forward
40,000
3,037,903
1.457.451
4,535,354
2,457,904
All income and expendlture relate to continuing operatlons. and
there were no other gains or losses for the year.
The note5 on pages 11 to 17 form part of these flnanclal 5tstements.

ALL SAINTS COMMUNITY DEVELOPMENT COMPANY
ILimited by guarantee)
BALANCE SHEET
31 MARCH 2025
2025
2024
Notes
TANGIBLE FIXED ASSETS
5,770,479
3,654,044
CURRENT ASSETS
Debtors
Cash at bank and in hand
71,404
456,993
38.445
139,318
528,397
177,763
CREDITORS -fvlling due within one year..
1622.493)
1151,516)
NET CURRENT LIABILITIES/AssErs
{ 94,0961
26,247
5,676,383
3,680,291
CREDITORS -follin9 due ofter one yeor..
Bank loan (secured)
Other loans
844.358
296,671
901,016
321,371
19)
{1,141,029}
11,222,387)
4,535,354
2,457,904
Represented by
ACCUMULATED FUNDS
Community- Unrestricted fund
Big Lottery- Restricted fund
Kin85 Heath 1000- Re5trlcted fund
Sustainability grant- Restricted fund
Capital development- De5i8nated fund
Youth Investment Fund- Restricted fund
iio)
1,457,451
666,003
16,630
7.300
40,000
2.347.970
1,532,563
684,344
15,985
7,300
40,000
177,712
4,535,354
2,457,904
These financial statement5 have been prepared in accordance with the special provisions of Part 15 of the Companies
Act 2006 relating to small charitable companies.
Approved on 18 February 2026 and signed on behalf of the Boord by
IJ J3
SARAH C M WILSON
Director

ALL SAINTS COMMUNITY DEVELOPMENT COMPANY
(Limited by guarantee)
STATEMENT OF CASH FLOWS
YEAR ENDED 31 MARCH 2025
2025
2024
Net cash inflow from operating activities
2,705,132
318,722
Cash flow from Investlng actlvlties
Acquisition of tangible fixed assets
Interest received
{2,220,7361
1,822
1 173,8621
1,918
Net cash flow from investing artivities
(2,218,914)
1171,9441
Cash flow from financlng actlvltles
Repayment of loans
Interest paid
167,3261
1101,217)
154,557}
1106,9171
Net cash flow from flnanclng actlvltles
1168,5431
{161,4741
Increaseldecrease in cash at bank
317,675
114,6961
Cash at bank and In hand at l Aprll 2024
139,318
154,014
Cash at bank and in hand at 31 March 2025
456,993
139,318
Bank deposit accounts
Bank current accounts
Cash in hand
64,994
391,969
30
63.059
76,092
167
456,993
139,318
Reconclllatlon of net income to net
cash inflow from operating activities
Net income
Depreciation charges
Increase in debtors
Increase in creditors
Investment income
Interest payable
2,077,450
104,301
( 32,959)
456.945
1,822)
101,217
93,643
102,848
1 14,8561
32,088
1,9181
106,917
Net cash inflow from operating activitie5
2.705,132
318,722
io

ALL SAINTS COMMUNITY DEVELOPMENTCOMPANY
(Limited by guarantee)
NOTES AND ACCOUNTING POUCIES
YEAR ENDED 31 MARCH 2025
ACCOUNTING POLICIES
Basls of preparatlon
The financial statements have been prepared in accordance with the Companies Act 2006 and Accounting and Reporting
by Charities: Stotement of Recommended Prortice ISORPI and the Financial Reportlng Standard 102 IFRS1021, issued In
Ottober 2019- also known as the Charities SORP IFRS102).
All Saints Community Development Company meets the definÈtion of a public benefit entlty under FRS102. Assets and
Ilabllltles are Inltlally recognised at hlstorlcal cost ortransactlon value unless othenvise stated in the relevant accountlng
policy.
Ibl
Judgement5 and key sources of estimatlon uncertalnty
The preparation of the financial statements requires management to make judgements, estlmates and assumptions that
affect the amounts reported. These estlmates and judgements are contlnually reviewed and are based on experlence
and other factors. includin8 expectations of future Èvents that are believed to be reasonable under the circumstances.
Icl
Going concern
The flnancSal statements have been prepared on a going concern ba515 a5 the directors believe that they have
reasonable expectation that the charitsble cornpany has adequate resources to finance its actlvltles In the foreseeable
future.
{dl
Fund accountlng
Cl Unrestricted funds represent Income generated for the furtherance of the charitable objects wlthout speclfied
purpose and are available as general funds.
Restrlcted funds can only be used for partlcular restrkted purposes wlthin the charitsble objects.
Designated funds comprlse unrestrlcted funds Set aslde for speclflc purposes.
lel
Tan8lble flxed assets and depreclatlon
Lon8 leasehold property is stated at cost, includlng professional and legal fees directly attrlbutable to the condition of
the asset, and depreclatlon Is charged when the property Is complete and fully operational.
The annual depreclatlon rates are:
Long leasehold property
Computerequlpment
Furniture and equipment
Kltchen and catering equlpment
Storage units
straight-line
reducing balance
reducin8 balance
reducing balance
reducin8 balance
33.3%
20%
20%
20%
Debtors
Trade and other debtors are recognised at the settlement amount. Prepayments are valued at the amount prepaid after
taking into account any settlement discounts avallable.
Igl
Creditors
Credltors are recognlsed where the charity has a present obligation resulting from a past event that will probably result
in a payment to a third party and where the amount of the obligation can be measured or estimated reliably.
Ihl
Income recognition
All income is included in the accounts when: the Charity is entitled to the income; any related performance conditions
have been met or are fully within its control; the income is considered probable; and the amount can be measured
reliably.
Grant income relatin£ to future accounting periods is deferred until those periods.
li

ALL SAINTS COMMUNITY DEVELOPMENT COMPANY
(Limited by gLtaranteel
NOTESAND ACCOUNTING POLICIES - Contlnued
YEAR ENDED 31 MARCH 2025
ACCOUNTING POLICIE5 - Continued
Expenditu￿ recognition
All expenditure is acco¥Jnted for on an accruals basis. and has been classified under headings that aggregate all costs
related to the cate80ry. It is recognized where: the￿ is a legal or constructive obligation to make payrnents to third
parties,. it is probable that settlement wlll be required- and the amount of the obligation can be measured reliably.
Expenditure relates to charitable activities.
ui
Operating leases
Rentals payable under operating leases are charged to revenue on a stralght-llne basis over the tefm of the contracts.
Ikl
Taxation
The company Is not liable to United Kingdom corporation tax because of Its charltable status.
Flnanclal Instruments
The charity has financial assets and financial Ilabilities of a kind that qualffy as baslc financlal instruments, and these are
recognlsed at transartlon value.
Im)
Penslon costs
The company operates a defined contribution scheme for the benefit of the employees eli8lble to partlclpate.
Contributions are char8ed annually to revenue, and the assets of the penslon scheme are invested externally and
managed by an Insurance company.
Inl
Donatlons In klnd
Flxed asset donations in kind are recoenised when receivable and are included at falr value.
12

ALL SAINTS COMMUNrrY DEVELOPMENTCOMPANY
{Limited by guarantee)
NOTES AND ACCOUNTING POLICIES Continued
YEAR ENDED 31 MARCH 2025
2025
2024
EXPENDITURE
Staff costs:
Salarlès and wages
National insurance
Penslon contributions
33.339
1,494
31,368
1,957
652
35,333
33.977
other overheads:
Legal and professional fees
Accountlng seNlces
Adrninistration a5515tance
Audit fee
Printing, Stationery and computer tonsumables
Telephone and postage
Sundrles and cleanln8
Depreciation
Repairs and consumables
Market and hire costs
Rates and Insurance
Bank and other interest
Bank charges
Heat and light
Advertisin& marketing and events
Equlpment leasln8
Café- purchases for resale
Café- contract labour
IT support costs
3,234
4,440
750
4,200
431
5,800
1.470
1,121
8,409
84,464
67,677
655
21,720
106,917
500
30,604
968
10,655
7.484
10,120
2,304
6,540
3,152
1,707
8,181
85,960
60,195
26,134
101.207
805
50,127
376
10,514
14,004
2,271
379,687
366,249
Total unrestrirted funds expenditure
415,020
400,226
Restricted fund Èxpendlture:
Depreciation
site securltV* malntenance and other costs
Disruptlon costs
Project management Costs
Staff costs:
Salaries
Natlonal insuiance
Pension contrlbutlons
18,341
1384
14,237
31,680
18,384
6,241
3,473
11,115
192,899
8,851
2.534
Total restricted funds expendI￿re
270,926
39,213
Totsl eypendlture
685,946
439,439
The above expenditure includes support
and governance costs a5 follows..
Support cost5:
Staff and related costs
Other overheads
35,333
97,467
33.977
96,348
132,8110
130,325
Govemance cos￿.
Audit fee
6,540
13

ALL SAINTS COMMUNITY DEVELOPMENT COMPANY
(Llmlted by guarantee)
NOTESAND ACCOUNTING POLICIES - Continued
YEAR ENDED 31 MARCH 2025
2025
2024
NET INCOME
This 15 stated after charging:
Depretiation
Audltors remuneratlon
Salaries and waEe5
Socia1 securlty costs
Other pension costs
104,301
6,540
226,238
10,345
3,034
102.848
5,800
31,368
1,957
652
srAFF
Number
Number
Average weekly number of employees during the year were..
Full-time
Part-time
13
The above fi8ures do not Include the dlrectorsltrustees. who recelved no remuneratlon, and represent the key personnel.
No employees recelved emoluments of more than £60.000, and no key management personnel were employed.
TANG18LE FIXED ASSETS
Kitchen. Catering
and Storage
Equipment
Furniture &
Equipment
Long Leasehold
Property
Computer
Equlpment
Total
C05t:
At l April 2024
Addltions
Disposals
43.447
9,378
ii.oooi
73,547
3,100
4,981,862
2,206,914
10.833
1,344
5,109,689
2,220,736
I 11,0001
At31 March 2025
41.825
76.647
7.188,776
12,177
7,319.425
Depreclation:
At l Aprll 2024
Charge for year
On disposals
36.245
3.315
I li.(M)01
58,997
3,529
1,351,985
96,203
8.418
1,254
1,455,645
104,301
11,0001
At 31 March 2025
28,560
62.526
1.448,188
9,672
1,548,946
Net book values:
At 31 March 2025
13.265
14,121
5.740.588
2,505
5,770,479
At 31 March 2024
7.202
14,550
3.629.877
2,415
3,6S4,044
Capital expenditure contracted for, but not provided in the accounts was £Nil12024- £2,204,486).
14

ALL SAINTS COMMUNITY DEVELOPMENT COMPANY
(Limited by guaranteel
NOTES AND ACCOUNTING POLICIES - Continued
YEAR ENDED 31 MARCH 2025
2025
2024
DEBTORS-folling due within one yeor..
Operating debtors
Prepayments
Value added tax
30.971
2.813
37,620
26.339
5.490
6,616
71,404
38,445
CREDITORS-Jolling due within one year
Operatlng creditors
Grant repayable
Deferred income
Accrued expenses
Other creditors
Bank loan (note 81
Other loans (note 91
39,479
470,833
21,895
13,037
250
52,858
24,141
48,989
21,586
17,499
475
41,917
21,050
622,493
151,516
BANK LOAN
The bank loan is secured by a first fixed legal charge over the property and fixed and floating charges over all the other
assets of the company in favour of the Unity Trust 8ank Plc,. both charges were dated 4 December 2006.
The term ol the refinonced loan is now 7 years from the date of drawdown113 September 20211 at a current variable
rate of interest of 3.25% over the Bank of En8land Base Rate, but with a repayment profile of 15 years, and on that basis
the amount currently due after 5 years is £588,92412024- £692,874).
Amounts due within one year
2025
2024
Amounts due after one year
2025
2024
OTHER LOANS
Futurebuilders England loan I (secured)
Futurebuilders England loan 2 {secured)
Futurebuilders England loan 3 {securedl
4,901
8,599
10.641
4,295
7,458
9,297
53,857
117,715
125,099
58,862
126,531
135,978
24,141
21.050
296,671
321,371
Notes:
The loans from Futurebuilders England are secured by a legal charge (dated 21 Ottober 20081 over the land used
for Phase 2 ofthe development.
All three loans are repayable over 25 years. The repayment of loan I commenced on l June 2010 and an
additional repayment of£292.696 was made on l February 2012. The repayments on loans 2 and 3 commenced
on l May 2012. The interest rate is 3Yo over the Bank of England Base Rate. The amount currently due after 5
years on these loans and based on the current rate of interest is £180.80812024- E217,519).
There is a further legal chafge in favour of Birmingham City Council (dated 10 March 2011) over certain leasehold
property, as security for grant funding.
15

ALLSAINTS COMMUNITY DEVELOPMENTCOMPANY
(Limited by guarantee)
NOTES AND ACCOUNTING POLICIES - Continued
YEAR ENDED 31 MARCH 2025
io
MOVEMENT IN FUNDS
At l April
2024
Incoming
Resources
Outgoing
Resources
Fund
Tran5fer5
At 31 March
2025
Unrestricted funds
CommunÉty buildin85:
Capitsl
683,056
1 29,2441
653,812
Revenue
655.437
338.475
415.0201
34.032
612.924
Village SquaTe capitsl
81rmlngham & District Butchers Association
170,923
4,5891
1991
166,334
3.373
3,174
Tenants repairs sinking
19.774
1,433
21,207
Totsl Communlty funds
1,532.563
339.908
{ 415,0201
1,457,451
Restrlrted funds
Blg Lottery Grant
680,463
{ 18.0921
662,371
Big Lottery Capitsl Grant revenue
3,881
2491
3,632
Klngs Heath 1000
Sustainability grant
Youth Investment Fund
15,985
645
16,630
7,300
7,300
177,712
2.422,843
252.5851
2,347,970
Total Restricted funds
885.341
2,423.488
1 270,9261
3,037,903
nated fund
Capltal development
40,tyJO
40,000
Total fund5
2,457,904
2.763,396
1 685.946)
4,535,354
Anal
si
Capltal funds..
Communlty buildin85
Vlllage Square
Designated fund:
Capital development
1,236,360
3,369,108
498,941
485,760
40,000
40,000
Revenue funds:
Communfty-general
655.437
612,924
Big Lottery-
Community 8uildingsSupporting Change
Kings Heath 1000
3,881
3,632
15.985
16.630
Su5tsinability grant
7.3iXJ
7.300
2,457.904
4,535,354
16

mm