| Page | ||
|---|---|---|
| Charity information | ||
| Independent | auditors' report |
2-3 |
| Trustees' annual report |
5-11 | |
| Consolidated | statement offinancial activities | 13-14 |
| Consolidated | balance sheet | 15 |
| Charity balance sheet | ||
| Consolidated | Cash flow statement | 17 |
| Notes to the | accounts | 18-32 |
| Unrestricted Funds |
|||
|---|---|---|---|
| Year ended | Year ended | ||
| 31December | 31December | ||
| 2020 | 2019 | ||
| Notes | |||
| Income from: | |||
| Donations | 3,082,433 | 6,830,025 | |
| Investment income |
3 | 750,849 | 917,486 |
| Other income | 1,851,341 | ||
| Charitabie activitiest | |||
| Education media | 4 | 3,171 | 12,034 |
| Information and education |
5 | 947,000 | 947,613 |
| Total income | 4,783,453 | 10,558,499 | |
| Expenditure on: |
|||
| Charitabie activities |
|||
| Education media | 4 | 5,593 | 10,458 |
| Information and education |
5 | 1,476,823 | 2,018,116 |
| Donadons paid | 6 | 2,050 | 16,136 |
| Total expenditure | 1,484,466 | 2,044,710 | |
| Net income for the year | 3,298,987 | 8,513,789 | |
| Funds brought forward |
38,282,149 | 29,768,360 | |
| Funds carried forward | 41,581,136 | 38,282,149 |
| Unrestricted | Unrestricted | Funds | |||
|---|---|---|---|---|---|
| Year ended | Year ended | ||||
| 32 December | 37December | ||||
| 2020 | 2019 | ||||
| Notes | |||||
| Net movement | in funds for the year | 3,298,987 | 8,513,789 | ||
| Total gains recognised | 3,298,987 | 8,513,789 |
| 31December | 31December | |||||
|---|---|---|---|---|---|---|
| 2020 | 2019 | |||||
| Notes | ||||||
| Fixed assets | ||||||
| Tangible fixed assets | 51,914,006 | 49,732,920 | ||||
| Investments | 2,618,245 | 2,618,245 | ||||
| 54,532,251 | 52 351 165 | |||||
| Current assets |
||||||
| Stock | 40,296 | 39,123 | ||||
| Debtors | 9 | 1,775,938 | 1,500,186 | |||
| Cash at bank and in | hand | 2,170,782 | 1,414,875 | |||
| 3,987,016 | 2,954,184 | |||||
| Current liabilities: |
amounts | falling due within one year | 11 | (2,022,097) | (2,044,288) | |
| Net current | assets | 1,964,919 | 909,896 | |||
| Total assets | 56,497,170 | 53,261,061 | ||||
| Creditors: amounts | falling | due more than after one year | 12 | (15,861,482) | (15,924,360) | |
| Net assets | 40,635,688 | 37,336,701 | ||||
| Represented | by: | |||||
| Funds and reserves | ||||||
| Unrestricted | funds | 13 | 41,581,136 | 38,282,149 | ||
| Revaluation | reserve | 14 | (945,448) | (945,448) | ||
| Total funds | and reserves | 40,635,688 | 37,336,701 |
| 31December | 31December | |||||
|---|---|---|---|---|---|---|
| 2020 | 2019 | |||||
| Notes | ||||||
| Fixed assets | ||||||
| Tangible fixed assets | 7.1 | 33,534,246 | 32,002,286 | |||
| Investments | 8 | 7,826,731 | 7,826,731 | |||
| 41,360,977 | 39,829,017 | |||||
| Current assets |
||||||
| Stock | 40,296 | 39,123 | ||||
| Debtors | 9 | 1,409,913 | 1,134,031 | |||
| Cash at bank | and in hand | 1,808,430 | 1,113,179 | |||
| 3258639 | 2286 333 | |||||
| Creditors: amounts | falling due within one year | 11 | (992,936) | (1,072,649) | ||
| Net current | assets | 2,265,703 | 1,213,684 | |||
| Debtors: amounts | receivable | after more than one year | 10 | 19,786,088 | 17,947,810 | |
| Creditors: amounts | falling due after more than one year | 12 | (15,861,482) | (15,924,360) | ||
| Net assets | 47,551,286 | 43,066,151 | ||||
| Represented | by: | |||||
| Funds and reserves | ||||||
| Unrestricted | funds | 13 | 43,066,151 | 34,426,883 | ||
| Net movement in funds for the year |
13 | 4,485,135 | 8,639,268 | |||
| Total funds | and reserves | 47,551,286 | 43,066,151 |
| 31December | 31December | |||||
|---|---|---|---|---|---|---|
| 2020 | 2019 | |||||
| Notes | ||||||
| Net cash inflow from operating | activities | 15 | 3,302,707 | 7,993,230 | ||
| Cash flows from investing | activities | |||||
| Interest received | 124,350 | 124,850 | ||||
| Rents received | 626,499 | 792,636 | ||||
| Payments to acquire tangible |
fixed assets | (3,234,771) | (3,482,121) | |||
| Net cash outflow from investing | activities | (2,483,922) | (2,564,635) | |||
| Cash flows from financing | activities | |||||
| Repayments ofloan |
(62,878) | (6,548,331) | ||||
| Interest paid | ||||||
| Net cash outflows from financing | activities | (62,878) | (6,548,331) | |||
| Net increase / (decrease) | in | Cash | and | |||
| Cash Equivalents | 1,122,572 | (1,119,736) | ||||
| Cash and cash equivalents | at | the | ||||
| beginning ofthe year |
1,414,875 | 2,534,611 | ||||
| Cash and cash equivalents | at | the | ||||
| end ofthe year | 2,170,782 | 1,414,875 | ||||
| Cash and cash equivalents | consist | of: | ||||
| Cash at bank and in hand | 16 | 2,170,782 | 1,414,875 |
| Year ended | Year ended | ||
|---|---|---|---|
| 31December | 31December | ||
| 2020 | 2019 | ||
| Rental | income | 626,499 | 792,636 |
| Bank | interest | 124,350 | 124,850 |
| 750,849 | 917,486 |
| 4. | EDUCAT | ION M | EDIA INCOME AND COST | S | |
|---|---|---|---|---|---|
| Year ended | Year ended | ||||
| 31December | 31December | ||||
| 2020 | 2019 | ||||
| Education | media income | 3,171 | 12,034 | ||
| Education | media costs | (5,593) | (10,458) | ||
| Net (Cost) | (2,422) | 1,576 | |||
| 5. | INFORMATION | AND EDUCATION | |||
| Year ended | Year ended | ||||
| 31December | 31December | ||||
| 2020 | 2019 | ||||
| Information | and education income | 947,000 | 947,613 | ||
| 947,000 | 947,613 |
| Year ended | Year ended | |||
|---|---|---|---|---|
| 31December | 31December | |||
| 2020 | 2019 | |||
| Information | and education | expenses | ||
| Meeting related expenses | 511,548 | 666,053 | ||
| Depreciation | 1,053,685 | 1,062,042 | ||
| Repairs and | renewals | 126,854 | 106,414 | |
| Finance charges | 310,264 | 854,101 | ||
| Foreign exchange losses / | (gains) | (530,425) | (676,594) | |
| Audit fees | 4,897 | 6,100 | ||
| 1,476,823 | 2,018,116 |
| 6. | DONATION PAID | ||
|---|---|---|---|
| Year ended | Year ended | ||
| 31December | 31December | ||
| 2020 | 2019 | ||
| Donations paid | 2,050 | 16,136 | |
| 2,050 | 16,136 |
| Oc Io Icj |
'o OtO |
o o |
dlj o |
|||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 'Ct M |
ot CD 'uo |
Oc ot |
dj 4 |
0 0 |
||||||||||||||
| Ct cD |
CI L, E Ic |
ID C |
CD CC |
Ch IPt ID Oc |
M Oc o |
IO Itd |
000 'Cl |
|||||||||||
| CI | ||||||||||||||||||
| L | o | ot Oc0! |
CD | O Oc |
ot Ctt |
Cj | ||||||||||||
| Ct8 | g | 'cd CD Idt |
O | C | OI | |||||||||||||
| CdI0 | ||||||||||||||||||
| 4 | ||||||||||||||||||
| cO 00 |
CC | O 00 |
ot | A | I O |
0 | ||||||||||||
| O | d CD |
rM | dd0 | |||||||||||||||
| Cd | ||||||||||||||||||
| CC | ||||||||||||||||||
| Ct | Icd 00 |
CO Ch |
0 | o0 | ||||||||||||||
| 'CP | ||||||||||||||||||
| CC | ||||||||||||||||||
| M | ||||||||||||||||||
| Cc0 | W | st | ||||||||||||||||
| ~0 | Cj | 0 | ||||||||||||||||
| C | ||||||||||||||||||
| 0 | C | O | Idj | Od | lOt | .CI | E | |||||||||||
| OI 'cl |
OcO | 00 0! |
'IOoj O |
CV CD |
Ot | SV 0 cd 0 '0 |
0~0 Cj0 |
|||||||||||
| 0 | Cj o 0 |
0 cd |
Cd0 Cj |
|||||||||||||||
| I | ||||||||||||||||||
| 0 | 0! | |||||||||||||||||
| I-I | CD | CI (4 CD CV |
ot | Ot odot |
ot ot |
cd | ~ V |
0 g, |
||||||||||
| 5 | ~ 0 |
CC CD |
Ct 0 |
6 a dl |
g 4 |
O Cjl |
03 Ct |
JD 4 0! |
00 IXI |
A | dl Jd Ej A dl |
00 8 0 0 ~ |
0 ~ 0 0 O |
Cl Cd Cd NU |
| Charily | |||||
|---|---|---|---|---|---|
| Land & | Assets under | Equipment & | |||
| Buildings | Tent | Construction | Furniture | Total | |
| COST | |||||
| As at 1 January 2020 | 35,869,588 | 1,213,286 | 2,372,154 | 560,754 | 40,015,782 |
| Additions | 854,985 | 1,185,672 | 269,261 | 2,309,918 | |
| As at 31December 2020 | 36,724,573 | 1,213,286 | 3,557,826 | 830,015 | 42,325,700 |
| DEPRECIATION | |||||
| As at 1 January 2020 | 6,462,462 | 1,046,229 | 504,805 | 8,013,496 | |
| Charge for the year | 734,491 | 29,480 | 13,987 | 777,958 | |
| As at31December 2020 | 7,196,953 | 1,075,709 | 518,792 | 8,791,454 | |
| Net BookValue | |||||
| As at 31December 2020 | 29,527,620 | 137,577 | 3,557,826 | 311,223 | 33,534,246 |
| As at 31December 2019 | 29,407,126 | 167,057 | 2,372,154 | 55,949 | 32,002,286 |
| 31December | 31December | |
|---|---|---|
| 2020 | 2019 | |
| As at I January | 2,618,245 | 2,618,245 |
| Reclassification | ||
| As at 31December | 2,618,245 | 2,618,245 |
| Proportion of | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Counoy of | Voting Rights | Namre of | |||||||
| Name | o Com | n | ~Re istration | ~Holdin | d'r Shares Held | Business | |||
| RSSB | Soutball | Ltd. | England | Ordinary | Shares | 100% | Property | ||
| Management | |||||||||
| Euron | Developments | Ltd. | England | Ordinary | Shares | 100% | Property | ||
| Management | |||||||||
| Euron | Developments | (France) Ltd. | England | Ordinary | Shares | 100% | Property | ||
| Management | |||||||||
| RSSB | CZ sro | Czech Republic | LLC | 100% | Property | ||||
| Management | |||||||||
| Athina | Moutalaski | SA | Greece | Ordinary | Shares | 100% | Property | ||
| Management |
| 31December | 31December | |||
|---|---|---|---|---|
| 2020 | 2019 | |||
| As | at | I January | 7,826,731 | 7,826,731 |
| As | at | 31December | 7,826,731 | 7,826,731 |
| DEBTORS:amounts receiva | ble within one year |
ble within one year |
||
|---|---|---|---|---|
| Consolidated | Charily | |||
| 31December | 31December | 31December | 31December | |
| 2020 | 2019 | 2020 | 2019 | |
| Sundry debtors | 1,723,934 | 1,483,486 | 1,360,934 | 1,118,001 |
| Prepayments | 52,004 | 16,700 | 48,979 | 16,030 |
| As at31December | 1,775,938 | 1,500,186 | 1,409,913 | 1,134,031 |
| Consolidated | Consolidated | Charity | |||||||
|---|---|---|---|---|---|---|---|---|---|
| 31 | December | 31December | 31December | 31December | |||||
| 2020 | 2019 | 2020 | 2019 | ||||||
| Amounts | owed | by | subsidiary | undertakings | 19,786,088 | 17,947,810 |
| CREDITORS: amounts falli |
ng due within one year | |||
|---|---|---|---|---|
| Consoli | dated | Charity | ||
| 31December | 31December | 31December | 31December | |
| 2020 | 2019 | 2020 | 2019 | |
| Trade creditors | 30,483 | 53,127 | 41,278 | 195,154 |
| Other creditors | 1,991,614 | 1,991,161 | 951,658 | 877,495 |
| As at 31December | 2,022,097 | 2,044,288 | 992,936 | 1,072,649 |
| CREDITORS: amounts falling due mo |
re than atter one year | re than atter one year | ||
|---|---|---|---|---|
| Consolidated | Charity | |||
| 31December | 31December | 31December | 31December | |
| 2020 | 2019 | 2020 | 2019 | |
| Loans payable after more than one year | 15,861,482 | 15,924,360 | 15,861,482 | 15,924,360 |
| As at 31December | 15,861,482 | 15,924,360 | 15,861,482 | 15,924,360 |
| Consolidated | Consolidated | Charity | |||
|---|---|---|---|---|---|
| 31December | 31December | 31December | 31December | ||
| 2020 | 2019 | 2020 | 2019 | ||
| General reserve (Unrestricted | funds) | ||||
| As at I January | 38,282,149 | 29,768,360 | 43,066,151 | 34,426,883 | |
| Income | 4,783,453 | 10,558,499 | 4,743,133 | 8,687,512 | |
| Expenditure | (1,484,466) | (2,044,710) | (257,998) | (48,244) | |
| As at 31December | 41,581,136 | 38,282,149 | 47,551,286 | 43,066,151 |
| Consolidated | Consolidated | Charity | ||||
|---|---|---|---|---|---|---|
| 31December | 31December | 31December | 31December | |||
| 2020 | 2019 | 2020 | 2019 | |||
| As | at | I January | (945,448) | (945,448) | ||
| As | at | 31December | (945,448) | (945,448) |
| 31December | 31December | |||
|---|---|---|---|---|
| 2020 | 2019 | |||
| Net income / expenditure | for the year | 3,298,987 | 8513789 | |
| Non-operating income |
||||
| Interest receivable | (124,350) | (124,850) | ||
| Rent received | (626,499) | (792,636) | ||
| Non-cash Adjustments |
||||
| Depreciation charge for the |
year | 1,053,685 | 1,062,772 | |
| Decrease)/ (Increase) in stock | (1,173) | (4,472) | ||
| (Increase) / decrease in debtors | (275,752) | (225,998) | ||
| (Increase) / decrease in creditors | (22,191) | (435,375) | ||
| Net cash flow &om operating | activities | 3,302,707 | 7,993,230 |
| At 1January | CashJIows | 31December | ||
|---|---|---|---|---|
| 2020 | 2020 | 2020 | ||
| Cash | at bank and in hand | 1,414,875 | 755,907 | 2,170,782 |
| Total | cash and cash equivalents | 1,414,875 | 755,907 | 2,170,782 |
| Entity | Type | Nos. ofshares | Value | Interest | |
|---|---|---|---|---|---|
| RSSBSouthall Ltd. | Ordinary | 100% | |||
| Euron Developments | Ltd. | Ordinary | 100 | 100% | |
| Euron Developments | (France) Ltd. | Ordinary | 100 | 100% | |
| Athina Moutataski SA. |
Ordinary | 6,471,448 | 100% | ||
| RSSB.CZ sro | Partnership | N/A | N/A | 100% |
| BSSBSanrhal | l Ltd. | ||
|---|---|---|---|
| 31December | 31December | ||
| 2020 | 2019 | ||
| Income | 211,738 | 266,338 | |
| Expenses | (211,790) | (269,417) | |
| Net (loss)/gain | for the year | (52) | (3,079) |
| The aggregate ofthe assets, liabilities and deficit |
s was: | |
|---|---|---|
| 31December | 31December | |
| 2020 | 2019 | |
| Assets | 1,451,215 | 1,516,816 |
| Liabilities | (662,059) | (727,608) |
| Net (liabilities)/assets | 789,156 | 789,208 |
| Euron Developments Ltd. |
||
|---|---|---|
| 31December | 31December | |
| 2020 | 2019 | |
| d | ||
| Income | ||
| Expenses | (161,835) | (164,745) |
| Net loss for the year | (161,835) | (164,745) |
| 31December | 31December | |||
|---|---|---|---|---|
| 2020 | 2019 | |||
| Assets | 7,461,059 | 6,673,576 | ||
| Liabilities | (7,588,927) | (6,639,609) | ||
| Net assets | (127,868) | 33,967 | ||
| Euron Developments | (Prance) Ltd. (consolidated) | |||
| 31December | 31December | |||
| 2020 | 2019 | |||
| Income | 105,777 | 97,475 | ||
| Administrative | expenses | (1,116,828) | 54,517 | |
| Net gain/ (loss) | for the | year | (1,011,051) | 151,992 |
| The aggregat | e ofth | e assets, liabilities | and deficits was: | |||
|---|---|---|---|---|---|---|
| 31December | 31December | |||||
| 2020 | 2019 | |||||
| Assets | 6,578,343 | 6,620,400 | ||||
| Liabilities | (10,922,634) | (9,953,640) | ||||
| Net liabilities | (4,344,291) | (3,333,240) | ||||
| Athlna Moutalashi | SA | |||||
| 31December | 31December | |||||
| 2020 | 2019 | |||||
| Income | 181,302 | 195,696 | ||||
| Administrative | expenses | (176,155) | (168,166) | |||
| Net income / | (loss) | for the year | 5,147 | 27,530 | ||
| The aggregate | ofthe assets, liabilities | and deficits was: | ||||
| 31 | December | 31December | ||||
| 2020 | 2019 | |||||
| Assets | 4,446,146 | 4,420,214 | ||||
| Liabilities | (868,694) | (847,908) | ||||
| Net assets | 3,577,452 | 3,572,305 |
| BSSBCZsro | |||
|---|---|---|---|
| 31December | 31December | ||
| 2020 | 2019 | ||
| Income | |||
| Administrative | expenses | (60,980) | (117,601) |
| Net loss for the | year | (60,980) | (117,60]) |
| The aggregate ofthe assets, liabilities | and deficits was: | ||
|---|---|---|---|
| 31December | 31December | ||
| 2020 | 2019 | ||
| Assets | 575,681 | 590,721 | |
| Liabilities | (965,578) | (919,638) | |
| Net liabilities | (389,897) | (328,917) |