OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2021-03-31-accounts

Unrestricted Restricted Total Total
funds funds 2021 2020
Notes R R R K
Donations and legacies
Charitable
activities
46,074
705
7,734 53,808
705
259,854
662
Investments 3 3 4
Other income 7,037 7,037 1,058
Total Income 46,782 14,771 61,553 261,578
General running costs 136,762 394 137,155 33,499
Fixed asset depredation 41,131 41,131 41,131
Mohammad
Ali
Centre project 39,807 39,807 62,246
Total charitable expenditure 177,893 40,201 218,094 136,876
Net (expenditure)llncome for the yearl
Net movement ln funds {131,111) (25,430) (156,541) 124,702
Fund balances at 1April 2020 751,553 126,178 877,731 753,029
Fund balances at 31 March 2021 620,442 100,748 721,190 877,731

2021 2020
Notes
Fixed assets
Tangible assets 1,015,618 1,058,379
Current assets
Deblom 7,632 98,776
Cash at bank and in hand 202,708 249,194
210,340 347,970
Creditors: amounts falling due within
one year 14 (391,826) (428,306)
Net current liabilities (181,486) (80,336)
Total assets less current liabilities 834,132 976,043
Creditors: amounts falling due after
more than one year 15 (112,942) (100,312)
Net assets 721,190 877,731
Income funda
Restricted funds 100,748 126,178
Unrestricted funds 620,442 751,553
721,190 877,731

Unrestricted Restricted Total Total
funda funds 2021 2020
Donations and gifts 1,074 634 1,708
Grant income 45,000 7,100 52,100 259,854
46,074 7,734 53,808 259,854
For the year ended 31March 2020 25S,854 25S,854
Grants receivable for core acttvNes
Asda 600 600
Birmingham City Council - COVIO rates relief 25,000 25,000
Homes England 259,854
Birmingham City Council - COVlD-19 Response 20,000 20,00D
Heart ofEngland 5,000 5,000
GOVIO-19 Response 1,500 1,500
45,000 7,100 52,100 259,854

2021 2020
R R
Solar panel income
5 Investments
2021 2020
R
Restricted Unrestricted
funds funds
2021 2020
R R
7,037 1,058

Expenditure on charitable ac8vitfes
i3eneral Muhammad
running Fixed asset All Centre
costs depreciallon ProJact 2021 2020
R R R R
Management expenses 8,305 8,305 3,776
Professional fees 1,998 39,807 41,805 82,246
Volunteer expenses 3,589 3,589
Subscrlptlons 680 660 250
Property repairs and maintenance 1,083 1,083 1,310
Rates 1,432 1,432 1,163
Utllies 29 29
Other 809 809
irrecoverable debt provision Re KECT 92,244 92,244
110,149 39,807 149,956 88,745
Support costs (see note 8) 27,007 41,131 68,138 68,131
137,156 41,131 39,807 218,084 136,876

Support cos ts
2021 2020
R R
Depredation 41,131 41,131
Rent 24,000 24,000
Independent examination fees 3,000 3,000
Bank charges 7
68,138 68,131

Tangible fix ed assets
Laasehohi Leasehold Kttutpment plxtures and Total
Ised and Imptovements iltttntrs
bultdlnas
R
Coat
At 1April 2020 429,350 1,015,341 36,248 13,228 18,158 1,512,325
Addions (1,630) (1,630)
At 31 March 2021 427,720 1,015,341 36,248 13,228 18,158 1,510.695
Depreciation and Impairment
At 1 April 2020 388,378 36,248 13,228 16,092 453,946
Depredation in year 40,614 517 41,131
At 31 March 2021 428,992 36,248 13,228 16,609 495,077
Carrying amount
At 31 March 2021 427,720 588,349 1,549 1,015,818
At 31 March 2020 429,350 626,963 2,086 1,058,379

12 Oebtors
2021 2020
Amounts
falling due within one year:
R
Other debtors 6,000 98,244
Prepayments and accrued income 1,632 532
7,632 98,776
13 Loans and overdrafts
2021f 2020
Bank loans 14,723
Other loans 233,839 291,439
248,562 291,439
Payable within one year 235,932 291,439
Payable alter one year 12,630
14 Creditors: amounts falling due within one year
2021 2020
P. R
Bank loans 13 2,093
Futurebullder loan 23,900
Trade creditors 667
Other creditors 233,839 267,539
Accruals 155,894 136,200
391,826 428,306