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

Registered algae Registered algae Registered algae
Kings Court
17School Road
Hall Green
Birmingham
West Midlands
B28SJG
Trustees
DEaton Chairperson
JEmkes Treasurer
PCornell
N Fraser
PGrimwood
KPowell
Dr PLatlhe
M Bignell
DGordon
Independent Examiner
Keens Shay Keens Limited
bartered Accountants
2nd Floor Exchange Building
16StCuthberts Street
Bedford
Be dfordshire
MK40 3JG

2021 2020
Unrestricted Total Total
Notes funds funds
f
funds
INCOME AND ENDOWMENTS FROM
Donations and legacies 4400 46,800 90,973
Charitable activities
Charitable activities 9,039 9W9 9,779
Investment income 2 2,020 2,020 1,941
Other income ~70 42 ~70 42 44,055
Total 12t4901 128,901 146,748
EXPENDITURE ON
Charitable activities 121i100 121,100 132,012
Charitable activities
Govenumce costs 1,440 1,440 2,702
Total 122,620 122,620 134,714
NET INCOME Mgl 6,281 12,034
RECONCILIATION OFFUNDS
Total funds brought forward 177,656 23,900 201,556 189,522
TOTAL FUNDS CARRIED FORWARD ~183 937 ~23 900 207,837 ~201556

2021 2020
Unrestricted Restricted Total Total
funds funds funds funds
Notes 5 8 5
FIXEDASSETS
Tangible assets
2,048 2,048 3,348
CURRENT ASSETS
Debtors
Cash at bank and in hand
929
~183 059
~2900 929
206,959
3,040
197,068
183,988 23,900 207/88 200,108
CREDITORS
Amounts
fitmng due within one year
(2,099) (2,099) (1,900)
NET CURRENT ASSETS 181,889 ~900 ~205 789 ~198 208
TOTAL ASSETSLESSCURRENT
LIABILITIES
183,937 23F00 207,837 201,556
NET ASSETS ~183 937 ~23 900 ~207
7
201.556
FUNDS
Unrestricted
funds
Contingency
funds
Restricted funds
10 77,937
106,000
~23 900
71,656
106,000
~23 900
TOTAL FUNDS ~207 837 ~201 556

Ihe average monthly
number ofemp
loyees
during the year was as f
ollows:
2021 2020
4 4
Administration
No employees
received emoluments
in excess of860,000.
COMPARATIVES FORTHE STATEMENT OFFINANCIAL ACTIVITIES
Unrestricted
Restricted Total
funds funds funds
6 6 8
INCOME AND ENDOWMENTS
Donations and legacies
FROM 46,597 44,376 90,973
Charitable
activities
Charitable
activities
9,779 9,779
Investment
income
Other income
1,941
44,055
1,941
~44 055
Total 102,372 44,376 146,748
EXPENDITURE ON
Charitable
activities
111,536 20,476 132,012
Charitable
activities
Governance
costs
2,702 2,702
Total 114,238 20,476 134,714
NET INCOME/(EXPENDITURE) (11,866) 23,900 12,034

6. COMPARATIVES FORTHE STATEMENT OFFINANCIAL ACTIVITIES-continued
Unrestricted
Restricted
COMPARATIVES FORTHE STATEMENT OFFINANCIAL ACTIVITIES-continued
Unrestricted
Restricted
COMPARATIVES FORTHE STATEMENT OFFINANCIAL ACTIVITIES-continued
Unrestricted
Restricted
COMPARATIVES FORTHE STATEMENT OFFINANCIAL ACTIVITIES-continued
Unrestricted
Restricted
Total
funds funds funds
8 8 6
RECONCILIATION OFFUNDS
Total funds brought forward 189,522 189,522
TOTAL FUNDS CARRIED FORWARD ~177 656 ~23 900 ~201 556
7. TANGIBLE FIXEDASSETS Fixtures
and Computer
fittings equipment Totals
8
COST
At 1April 2020
5,000 19,497
~1338
24,497
~18
Additions
20
5
~25 &35
At 31March 2021
DEPRECIATION
At 1 April 2020
5,000 16,149
~2638
21,149
~2638
Charge foryear
At 31March 2021 ~5000 1 787 ~23 787
NET BOOK VALUE ~2048 ~2048
At 31March 2021
At 31March 2020 ~3348 ~3348
8. DEBTORS: AMOUNTS FALLING DUE~ONE YEAR 2021 2020
6
200 2,000
Trade debtors 729
Other debtms ~1040
Prepayments
and accrued income
929 ~3040

WITHINONE YEAR
CREDITORSt AMOUNTS FALL ING DUE 2021 2020
6
778 700
Social security and other taxes ~121 ~1200
Accruals aod deferred mcome
~2099 ~1900
The bank overdraii is unsecmed.
MOVEMENT IN FUNDS Net
movement At
At Ish20 in funds
6
31.3.21
6
Unrestricted
fuads
General fund
71,656
~106 000
77,937
100000
Contingency
fund
177,656 6/81 183,937
Restricted funds
Regional work
gi900
15.000
8,900
~15 000
Website and CRM System
23 00 ~23 900
TOTAL FUNDS ~201 556 v81 ~207
7
Net movement
in funds, included
in the above are as follows:
Incoming
resources
5
Resources
expended
Movement
in funds
6
Unrestricted
funds
General fund
128,901 (122,620) 6,281
128.901 122 20 6 81
TOTAL FUNDS

Net
At
At 1.4.19 m funds 31.320
6
Unrestricted funds
General fund 189,522 (11,866) (106,000) 71,656
Contingency fund 106.000 ~106000
189,522 (11,866) 177,656
Restricted funds
Regional work 8,900 8,900
Website and CRM System ~15 000 15,000
23.900 ~23 900
TOTAL FUNDS ~189 522 ~12 034 ~201 556
Comparative net movemeut m funds, included in the above are as follows:
Unrestricted funds
Geuend fund 102372 (114838) (11,866)
Restricted funds
Regional work 8,900 8,900
Website and CRM System 15,000 15,000
Advice Line 20,476 ~20 476
~44 376 20 476 23.900
146748 ~134714) 12,034

Net Transfers
movement between At
At 1.4.19 in funds funds 31.3.21
6
Unrestricted fends
General fund 189,522 (5,585) (106,000) 77,937
Coutingecy fund ~106000 106,000
189,522 (5,585) 183,937
Restricted funda
Regional work 8,900 8,900
Website and CRM System ~15000 15,000
~23900 - 23,900
~189 522 ~18 315 - 207.837
as follows:
Resources Movement
expended in funds
Unrestricted funds
General fund 231373 (236,858) (5,585)
Restricted funds
Regional work
Website and CRM System
8,900
15,000
8,900
15,000
Advice Line 20,476 ~20476)
44,376 20476 23,900
275.649 ~257334) 18,315

2021 2020
5
INCOME AND ENDOWMENTS
Donations and legacies
Donations
Gift aid
Grants
Membership
fees
10,142
1496
10450
~25 012
30,096
40,900
~19977
46400 90,973
Investment
income
Bank interest received
2,020 1,941
Charitable
activities
Sale ofICliterature
Other income
Community
projects
I
9/88
250
37
5,642
~4100
9,839 9,779
Other income
Corporate sponsorship
Pbndrahing
-members
Refile
63,730
3,125
~387
29,461
11,745
~2849
70
42
~44 055
Total incoming resources 128ggl 146,748
Charitable
activities
Salaries
Social security
Insurance
Training sndc~fees
Rent and ofgce operational costs
48,703
1,789
530
6,600
18,008
49,742
l3,450
13,303
455
Telephone
Printing snd stationery
Postage
Computer
snd hneruct costs
project costs
Fund raising sud nuukettrE
Retie costs
costs 8,097
25,533
480
7,499
400
600
4/90
1,223
8,666
8476
13,455
450
4630
Travel expenses
Csnied Rrward
llt4239 117,940


FORTHE YEA
R ENDED 31MARCH 2021
2021 2020
6
Charitable
activities
118/39 117,940
Brought forward 1,841
Sundry expenses
Depreciation
2,638 4,085
~8146
Sponsorship
120877 132,012
Other trading activities
Bank interest
Support costs
Governance
Accountancy
costs 1,440 2,340
362
Costoftrustee meedngs/ travel
~1440 ~2702
122.620 ~134 714
Total resources espended
~12 034
Net income