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 |
|
Solar panel income |
| 5 |
Investments |
| 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 |