OpenCharities

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

2021-12-31-accounts

for the Y
ear Ended 31Decem
ber 2 021
Page
Company
Information
Report ofthe Trustees ofthe Charity 2-3
Statement ofFinancial Activities gncorporating the
Income and expenditure account)
Balance sheet
Notes to the financial statements 6-8

Re stered Office: Vicarage Road
West Bromwich
Birmingham
West Midlands
B71 1AQ

YEAR ENDE D 31DECEMB ER2021
Unrestricted Restricted Total Total
Fund Fund Fend Fund
31December 31December 31December 31December
2021 2021 2021 2020
Note f f
INCOMING RESOURCES
Incoming resources from generating
funds:
Voluntary
income
1 159,852 41,465 201,317 153,541
TOTAL INCOME RESOURCES 159,852 41,465 201,317 153,541
RESOURCES EXPENDED
Governance
costs
2 (60,637) (12,580) (73,217) (141,654)
TOTAL RESOURCES EXPENDED (60,637) (12,580) (73,217) (141,654)
RECONCILIATION
OFFUNDS
NET INCOMING RESOURCES FOR THE YEAR 99,215 28,885 128,100 11,887
Total funds brought forward
at 1stJanuary 2021 462,854 104,458 567,313 555,425
Prior year adjustment
TOTAL FUNDS AT31STDECEMBER 2021 562,069 133,343 695i413 567i312

Note 2021I 2028
8
HEEDASSETS
Tan8ibh Assets 5 968,359 753,249
CURRENT ASSETS
Stock )400 1,500
Debtors
Cash at Bankh In Hand
888
59,306
19,209
154,128
61,694 174,837
CREDITORSr Araonats doe wit(dn onc year 8 (4,934) (2,301)
NEf CURRENT ASSETS $6,760 172,536
CREDITORSa Anac~m hBhd doe atter mo 9 (334,607) (358,473)
than oacyear
NET ASSETS 84SSI2
Total hnds
Ststricted Income hnds 10 133,343 104,458
Unrestricted
Income hnds
11 557,168 462,854

1. VOLUNTARY INCOME Unrestricted Restricted Total Total
Funds Funds Funds Funds
31stDecember 31stDecember 31stDecember 31stDecember
2021 2021 2021 2020
f f f f
Donations
Charity and Donations 149,772 26,450 176,222 118,751
HMRC Charity - Gift Aid 15,015 15,015
Rent Income 5,900 5,900 3,930
Furlough
Income
30,807
Interest received 4,180 4,180 53
159I852 41,465 201,317 153,541
2. GOVERNANCE COSTS
Unrestricted Restricted Total Total
Funds Funds Funds Funds
31stDecember 31stDecember 31stDecember 31stDecember
2021 2021 2021 2020
f f f
Opening Stock 1,500 1,500 4,000
Food and Drinks 4,344 4,344 6,801
Closing Stock (1,500) (1,500) (1,500)
Langar cost
Donations 5,080 5,080 10,000
Grant
Wages and salaries 15,973 15,973 66,370
Rates and water 3,554 3,554 3,772
Insurance 3,754 3,754 3,483
Light and heat 16,052 16,052 19,470
Household
and cleaning
1,935 1,935 2,466
Repairs 115 7,500 7,615 2,953
Printing,
postage
and stationery 122
Advertising 222 222 360
Telephone 411 411 513
Travelling
expenses
600 600 83
Legal and professional 600 600 1,819
Accountancy 1,818 1,818 1,818
Bank charges 1,036 1,036 1,651
Sundry expenses 1,263 1,263
Depreciation
on
fixtures &fittings 1,387 1,387 1,632
Gain/loss
on disposal oftangible assets
Bank loan interest 7,573 7,573 15,397
60,637 12,580 73,217 141,654

This is stated after charging: This is stated after charging:
2021 2020
f
Depreciation 1,387 1,632
4. STAFFCOSTSAND EMOLUMENTS
Total staA'costs were as follows:
2021f 2020f
Wages and salaries 15,973 15,718
15,973 15,718
Particulars ofemployees:
The average number ofemployees during the year, calculated on the basis offull-time equivalents,
was as follows:
2021 2020
No No
Employees
5. TANGIBLE FIXEDASSETS
Freehold Impmvements Fixtures Total
Property
f
toPmperty
f
and Fittings
f
COST
At 1stJanuary 2021 657,307 86,697 40,808 784,812
Additions
Disposal during the year
As at 31December 2021 6573307 86,697 40,808 784,812
DEPRECIATION IkDISPOSAL
At 1stJanuary 2021 31,563 31,563
Charge for the year 1,387 1,387
As at 31December 2021 32,950 32,950
Net BookValue
6
33 D
I
27723 637,36 86,697 7 8I8 73,8 2
As at 31December 2020 657 307 86 697 9,245 753,249
6. STOCK
2021 2020
f f
Stock 1,500 1,500
1,500 1,500

7. DEBTORS
2021 2020f
Loan
New Loan - Onkar Johal 18,320
Advance payment for property 216,497
Prepaymeuts 888 889
217,385 19,209
8. CREDITORS: Amounts falling due within one y«ar
2021 2020
f f
Creditors
Social security and other taxes 25
Wages and salaries control
New Loan - Ookar Johal
Pension Contribution 33 33
Accrued expenses 2,243
33 2,301
9. CREDITORS: Amouats
falling due after morc than
one year
2021 2020
f
Bank loan 84,052 93,472
Bank loan 52,229 55,867
Bank loan 114,958 123,059
Bankloan 83,368 86,075
334,607 358473
10. RESTRICTED INCOME FUNDS
Balance at Income Outgoing Balance at
01-Jan-21 Resources Resources 31-Dec-21
Restricted Funds:
Charity and Donauons 104,458 41,465 12,580 133,343
Total Restricted Funds 104,458 41)465 12,580 133,343
11. UNRESTRICTED INCOME FUNDS
Balance at Income Outgoing Balance at
01-Jan-21 Resomces Resources 31-Dec-21
Unrestricted
Funds:
Charity and Donations 462,854 159,852 60,637 562,069
Total Unrestricted Funds 462,854 159,852 60,637 562,069
Total Funds 567,312 201,317 73j217 695)413