| 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 |