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

Trustees Ms K E Dowman
Mr N Parkes
Mr M J Lorimer
Mrs J Lilley (Appointed 12October
2020)
Mrs J Kaur (Appointed 12October
2020)
Mr A M R Caville (Appointed 12October
2020)
Secretary Ms V Fitzgerald
Charity number 701556
Company number 02363690
Principal address 22 Lombard Street
West Bromwich
West Midlands
B708RT
Registered office 22 Lombard Street
West Bromwich
West Midlands
B708RT
Auditor CKAudit
No 4 Castle Court 2
Castlegate
Way
Dudley
West Midlands
DY1 4RH
Solicitors Bates, Wells 8 Braithwaite
Cheapside
House
London
EC2V 6BB

Page
Trustees'
report
1-4
Independent
auditor's
report 5-8
Statement
offinancial
activities
Balance sheet 10
Notes to the financial statements 11-26

Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
2021 2021 2020 2020 2020
Notes
Income and endowments from:
Donations
and
legacies 257,319 87,198 344,517 19,057 534 19,591
Charitable
activities
875,880 1,487,143 2,363,023 831,560 983,174 1,814,734
Investments 497 497 1,615 1,615
Other income 11,646 23,610 35,256 25,414 32,291 57,705
Total income 1,145,342 1,597,951 2,743,293 877,646 1,015,999 1,893,645
Ex enditure
on:
Charitable
activities
738,944 1,575,346 2,314,290 722,907 954,798 1,677,705
Net incoming resources
before transfers 406,398 22,605 429,003 154,739 61,201 215,940
Gross transfers
between
funds
20,681 (20,681) 33,340 (33,340)
Net income for the year/
Net movement in funds 427,079 1,924 429,003 188,079 27,861 215,940
Fund balances at 1 April 2020 522,805 27,860 550,665 334,726 334,726
Fund balances at 31 March
2021 949,884 29,784 979,668 522,805 27,861 550,666

2021 2020
Notes
Fixed assets
Tangible assets 57,318 17,724
Current assets
Debtors 12 38,115 58,385
Cash at bank and in hand 1,078,430 649,375
1,116,545 707,760
Creditors: amounts falling due within
one year 13 (164,493) (174,818)
Net current assets 952,052 532,942
Total assets less current liabilities 1,009,370 550,666
Provisions for liabilities (29,702)
Net assets 979,668 550,666
Income funds
Restricted funds 17 29,784 27,861
Unrestricted funds
Designated funds 18 100,000
General
unrestricted
funds 949,884 422,805
949,884 522,805
979,668 550,666

Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
2021 2021 2021 2020 2020 2020
F F F
Donations and gifts 229,801 87,198 316,999 57 57
Job retention grant
received 27,518 27,518
Donated goods and
services 19,000 19,000
Other 534 534
257,319 87,198 344,517 19,057 534 19,591
Donations and gifts
Transfer of net assets
from Walsall CAB 229,776 87,179 316,955
Other 25 19 44 57 57
229,801 87,198 316,999 57 57

2021 2020
F F
Provision ofadvocacy, advice and information 2,363,023 1,814,734
Analysis by fund
Unrestricted
funds
875,880 831,560
Restricted funds 1,487,143 983,174
2,363,023 1,814,734

Unrestricted Unrestricted
funds funds
2021 2020
F F
Interest receivable 497 1,615

Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
2021 2021 2021 2020 2020 2020
F F F
Other income 11,646 23,610 35,256 25,414 32,291 57,705

2021 2020
Staff costs 1,607,836 1,222,897
Depreciation
and
impairment 21,201 12,562
Rent, rates and power 37,641 31,157
Other staff costs 18,383 36,239
Printing,
postage
and stationery 8,735 20,220
Telecommunications 38,168 20,133
Legal and professional costs 42,312 34,051
Office equipment costs 25,060 17,405
Advertising 6,375 401
Cleaning,
sundries
and refreshments 10,121 7,990
1,815,832 1,403,055
Share ofsupport costs (see note 8) 463,386 245,932
Share ofgovernance costs (see note 8) 35,072 28,718
2,314,290 1,677,705
Analysis
by fund
Unrestricted
funds
738,944 722,907
Restricted funds 1,575,346 954,798
2,314,290 1,677,705
For the year ended 31 March 2020
Unrestricted
funds
722,907
Restricted funds 954,798
1,677,705

Support costs
Support Governance 2021 Support Governance 2020
costs costs costs costs
F F
Staff costs 242,936 6,900 249,836 149,731 5,825 155,556
Depreciation 7,545 7,545 3,788 3,788
Rent, rates and power 15,459 15,459 30,455 30,455
Insurance 5,786 5,786 6,154 6,154
Repairs and
maintenance 124,297 124,297 13,674 13,674
Printing,
postage
8
stationary 3,136 3,137
Telecommunications 24,818 24,818 22,788 22,788
Other staff costs 1,262 1,262 2,515 2,515
Training 4,808 4,808
Sundries 19,116 19,116 8,493 8,493
Office equipment costs 14,222 14,222 8,334 8,334
Audit fees 7,960 7,960 7,715 7,715
Legal and professional 20,004 20,004 11,502 11,502
Other Governance costs 208 208 3,676 3,676
463,385 35,072 498,458 245,932 28,718 274,650
Analysed
between
Charitable
activities
463,386 35,072 498,458 245,932 28,718 274,650

2021 2020
Number Number
Advice workers 63 50
Administrators (incl. Apprenticeships) 12 11
Managers 4 3
Cleaners 1 1
Total 80 65
Employment costs 2021
f
2020
Wages and salaries 1,689,894 1,267,304
Social security costs 136,762 92,214
Other pension costs 31,016 18,935
1,857,672 1,378,453
The number of employees whose annual remuneration was f60,000 or
more were:
2021 2020
Number Number
260,000 - F70,000 1

Tangible fixed asset s
Leasehold Fixtures and Motor vehicles Total
land and fittings
buildings
Cost
At 1 April 2020 23,389 176,265 199,654
Additions 13,660 57,551 71,211
Disposals (20,277) (20,277)
At 31 March 2021 3,112 189,925 57,551 250,588
Depreciation
and impairment
At 1 April 2020 23,389 158,540 181,929
Depreciation
charged
in the year 20,108 11,510 31,618
Eliminated
in respect
ofdisposals (20,277) (20,277)
At 31 March 2021 3,112 178,648 11,510 193,270
Carrying
amount
At 31 March 2021 11,277 46,041 57,318
At 31 March 2020 17,724 17,724
Debtors
2021 2020
Amounts
falling due
within one year:
Trade debtors 8,395 47,309
Other debtors 4,704 1,284
Prepayments
and accrued income
25,016 9,792
38,115 58,385
Creditors: amounts falling due within one year
2021 2020
Notes
Other taxation and social security 120
Deferred
income
15 20,896 145,339
Trade creditors 28,487 5,475
Other creditors 87,961 6,129
Accruals and deferred income 27,029 17,875
164,493 174,818

Provisions for liabilities 2021 2020
Notes
Retirement benefit obligations 16 29,702
29,702
15 Deferred income
2021 2020
Arising
from
Income received in advance 20,896 145,339

16 Retirement benefit schemes (Continued) (Continued)
Amounts
recognised
in
the profit and loss account:
2021 2020
f F
Net interest on defined benefit liability/(asset) 790
Other costs and income 1,016
Total costs 1,806
obligati ons
in
respect of de fined
bene
fit plans are as follows:
2021 2020
Present value ofdefined benefit obligations 29,702
Deficit in scheme 29,702
Movements in the present value ofdefined benefit obligations:
2021
F
Liabilities at 1 April 2020
Liabilities assumed in a business combination 35,193
Benefits paid (7,297)
Interest cost 790
Other 1,016
At 31 March 2021 29,702

Transfers Balance at Resources Balance at
1 April 2020 expended 31 March 2021
Refurbishment fund 100,000 100,000 (100,000)
100,000 100,000 (100,000)
19 Analysis of net assets between funds
Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
2021 2021 2021 2020 2020 2020
F F F
Fund balances at 31
March 2021 are
represented by:
Tangible assets 54,280 3,038 57,318 13,962 3,762 17,724
Current assets/
(liabilities) 925,306 26,746 952,052 508,844 24,098 532,942
Provisionsand
pensions (29,702) (29,702)
949,884 29,784 979,668 522,806 27,860 550,666

under non-cancellable
operating
leases, which
fall due
as follows:
2021 2020
Within one year 37,867 33,167
Between two and five years 63,686 85,853
In over five years 3,300 16,500
104,853 135,520

Remuneration of key management personnel
The remuneration of key management personnel is as follows.
The remun eration
of key management
personnel
is a
s follows.
2021 2020
Aggregate compensation 212,232 140,310