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
Note E E E f
Income from
Charitable
activities
58,963 436,114 495,077 639,503
Interest received 407 407 824
Other Income 3,875 3,875 4,722
Total income 63,245 436,114 499,359 645,049
Expenditure
on
Grant payments 31,665 31,665 87,436
Charitable
activities
42,532 404,449 446,981 510,371
Support costs 763 763 969
Total Expenditure 43.295 436,114 479,409 598,776
Net income and net
movement
in funds
19,950 19,950 46,273
Total funds brought forward 254,395 254,395 208,122
Total funds carried forward 274,345 274,345 254,395
31MARCH 2021
2021 2020
Notes E E E
Fixed Assets
Tangible assets 10 6,476 8,074
Investment 11 85,000 70,000
Current assets
Debtors 12 25,817 43,317
Cash at bank and in hand 336,628 395,085
362,445 438,402
Creditors: amounts falling due
within one year 13 179,576 262,081
Net current assets 182,869 176,321
Total net assets 274,345 254,395
Funds ofthe charity
Restricted
income funds
Unrestricted funds 14 274,345 254,395
Total funds 274,345 254,395

2021 2020
E E
Cash used in operating
activities
- Note 16 (43,457) 173,187
Cash flows from investing activities
Investment (15,000)
Purchase oftangible assets
Cash provided
by (used in)
investing activities (15,000)
Cash used in financing
activities
Increase (decrease)
in cash
or cash equivalents in the year (58,457) 54,417
Cash and cash equivalents at the beginning of the year 395,085 340,668
Total cash and cash equivalents at the end of the year 336,628 395,085

Unrestricted Restricted Total Total
Funds Funds 2021 2020
E E 6 E
CABAD 13,468 77,423 90,891 84,485
Big Local (2,081) 113,179 111,098 151,674
Bradford CCGs 22,730 87,406 110,136 264,137
Home Office 8,780
National Lottery 9,600
Give Bradford 2,480 16,885 19,365
European Union (8,816) 17,842 9,026
Sports England 15,732 26,237 41,969 82,428
West Yorkshire PCC 843 5,157 6,000 5,460
Bradford Council 14,607 91,985 106,592 32,939
58,963 436,114 495,077 639,503
3. Other Income
2021 2020
E E
Room Hire 3 875 ~4722

Grant paym ents
are made by the company
under comm
issions
from external
funders
2021 2020
E E
Greenmoor Big Local 9,493 19,170
CBMDC- Mental Health 12,775
Active Bradford 9.397 68,266
31,665 87,436

Charitable Govern- Total Total
activity ance 2021 2020
Direct costs
Wages &Salaries 287,772 287,772 276,456
Staff Training 1,255
Project costs 117,725 117,725 162,958
Travel and venue hire 1,650 1,650 5,427
Rent, rates and insurance 18,748 18,748 26,906
General
Expenses
1,632 1,632 4,712
Repairs and maintenance 1,476 1,476 1,611
Telephone 2,752 2,752 2,148
Computer
software
and maintenance 6,240 6,240 5,705
Printing,
postage and stationery
949 949 2,546
Promotion
and publicity
3,303 3,303 15,722
Accountancy
fees
2,971 2,971 2,772
Bank Charges 165 165 158
Depreciation 1,598 1,598 1,995
446,981 446,981 510,371
Support costs
Trustee travel reimbursements 50 50 256
Independent
examiner's
and filing fees 713 713 713
763 763 969
446,981 763 447,744 511,340
Restricted resources expended 404,449 404.449 464,149
Unrestricted
resources expended
42,532 763 43,295 47,191
446,981 763 447,744 511,340

Total expenditure Total expenditure includes the following items: includes the following items:
2021 2020
E E
Independent examiner's and filing fees 713 713
Depreciation of owned assets 1 598 1995

Land & Plant &
Buildings Machinery Total
Cost
As at April 2020 853 23,325 24,178
As at 31March 2021 853 23,325 24,178
Depreciation
As at April 2020 531 15,573 16,104
Charge for the year 48 1,550 1,598
As at 31March 2021 579 17,123 17,702
Net BookValue
As at 31March 2021 274 6,202 6,476
As at 31March 2020 322 7,752 8,074

2021 2020
E E
Income due 25 817 43 317
13.Creditors: amounts falling due within one year
2021 2020
Accruals and deferred income 179,576 262,081
4.Analysis of funds
At 1 Incoming Resources At 31
Apr-20 resources expended Mar-20=1
E E
General funds
Unrestricted income fund 254,395 63,245 -43,295 274,345
Restricted funds
CABAD 77,423 -77,423
Big Local 113,179 -113,179
Bradford CCGs 87,406 -87,406
European Union 17,842 -17,842
Bradford Council 91,985 -91,985
19

Sports England 26,237 -26,237
Givegradford 16,885 -16,885
West Yorkshire PCC 5,157 -5,157
Total restricted funds 436,114 -436,114
Total funds 254,395 499,359 -479,409 274,345
BRADFORD & DISTRICT COMMUNITY EMPOWERMENT NETWORK LIMITED
NOTES TO THE ACCOUNTS (cont'd)
for the year ended 31March 2021

Unrestricted Total Total
Funds 2021 2020
E E E
Tangible assets 6,476 6,476 8,074
Investment 85,000 85,000 70,000
Current assets 362,445 362,445 438,402
Creditors: amounts falling due within one
year (179,576) (179,576) (262,081)
Net assets 274,345 274,345 254,395

2021 2020
E E
Net movements
on
funds 19,950 46,273
Add back depreciation charge 1,598 1,995
(Increase)/decrease in debtors 17,500 (30,646)
Increase/(decrease) in creditors (82,505) 36,795
Net cash used
in operating
activities
(43,457) 54,417