OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2020-12-31-accounts

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)