OpenCharities

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

2023-03-31-accounts

Contents Page No
Trustees'
report
1-4
Statement ofTrustees' Responsibilities and Trustees' Approval
Independent
auditors'
report to the Trustees 6-9
Statement of Financial Activities 10
Balance Sheet
Statement ofCash Flows 12
Notes to the Financial Statements 13-24
Trustees Jeremy Isaacs
Joanne Isaacs
Helen Eastick
Vincent lsaacs
Jack Louis Isaacs
Ellie Maya Isaacs
Bankers HSBC Private Bank (IJK) Limited
8Cork Street,
London,
W15 3LJ
Auditors Saffery LLP
Mitre House
North Park Road
Harrogate
HG1 SRX
Registered Office Mutual
House
70Conduit Street
London
W15 2GF
Registered Charity Number 1059865

Unrestricted Restricted Total funds Total funds
Note funds funds 2023 2022
E E E E
Income from:
Charitable
activities
14,002
Investments 424,918 424,918 424,111
Total income 424,918 424,918 438,113
Expenditure
on:
Charitable
activities
424,076 428,440 852,516 492,541
Investment
management
costs 100,957 100,957 76,625
Total expenditure 525,033 428,440 953,473 569,166
Net (losses)/income prior to (100,115) (428,440) (528,555) (131,053)
gains and losses on
investments
Net (losses)/gains on 16 299,971 299,971 854,497
investments
Net (expenditure)/income 199,856 (428,440) (228,584) 723,444
Transfers
between
funds (21,169) 21,169
Net movement
in
funds 178,687 (407,271) (228,584) 723,444
Reconciliation
offunds
Total funds brought forward 17 14,723,669 407,271 15,130,940 14,407,496
Total funds carried forward 17 14,902,356 14,902,356 15,130,940
Note 2023 2022
6 6
Fixed assets
Investments 14,498,264 14,255,024
Total fixed assets 14,498,264 14,255,024
Current assets
Debtors 10 280,558 384,996
Cash at bank and
in
hand 1,192,394 1,523,750
Total current assets 1,472,952 1,908,746
Creditors: Amounts falling due within one year (208,860) (172,830)
Net current assets 1,264,092 1,735,916
Total assets less current liabilities 15,762,356 15,990,940
Creditors: Amounts falling due after one year (860,000) (860,000)
Net assets 14,902,356 15,130,940
Funds ofthe Charity:
Unrestricted funds 17 14,902,356 14,723,669
Restricted funds 17 407,271
14,902,356 15,130,940
Note 2023 2022
6
Cash flows from operating activities
Net cash used in operating activities 15 (813,004) (520,664)
Cash flows from investing activities
Purchase of investments (898,607)
Redemptions 135,657
Investment
income
399,414 409,752
Interest received 25,503 14,359
Net cash generated
by investing
activities 424,917 (338,839)
Cash inflows from new borrowing 860,000
Net cash generated
by financing
activities 860,000
Change in cash and cash equivalents in the year (388,087) 497
Cash and cash equivalents at the beginning ofthe
year 1,523,750 1,498,194
Change
in cash and cash
equivalents due to the 56,731 25,059
exchange rate movements
Cash and cash equivalents at the end ofthe year 1,192,394 1,523,750

Unrestricted Restricted Total funds
funds funds 2022
E f E
Income from:
Charitable
activities
14,002 14,002
Investments 424,111 424,111
Total income 438,113 438,113
Expenditure
on:
Charitable
activities
474,957 17,584 492,541
Investment
management
costs 76,625 76,625
Total expenditure 551,582 17,584 569,166
Net (losses)/income prior to gains and losses on (113,469) (17,584) (131,053)
investments
Net gains/(losses) on investments 834,217 20,280 854,497
Net income 720,748 2,696 723,444
Transfers
between
funds
Net movement
in
funds 720,748 2,696 723,444
Reconciliation offunds
Tota I funds
brought
forwa rd 14,002,921 404,575 14,407,496
Total funds carried forward 14,723,669 407,271 15,130,940

2023 2022
E f
Donations received from Trustees 14,002
In 2023, Enil ofdonations (2022:Enil) were attributable to restricted funds.
nvestment income
2023 2022
6 6
Investment income 399,414 409,752
Loan interest received 1,598 9,177
Bank interest received 23,906 5,182
Tota I 424,918 424,111
nalysis of charitable expenditure
he Charity undertakes its charitable activities
through
donations to institutions
in furtherance
of
bjectives.
Donations Support and Total 2023 Total 2022
activity governance costs
(note 7)
E
Funded from unrestricted funds:
Care for children 85,000 3,897 88,897 122,098
Education 27,500 1,262 28,762 173,764
Tolerance in our community 71,000 3,255 74,255 21,707
Hea Ithca re 172,150 7,893 180,043 154,675
As hoc/other 49,834 2,285 52,119 2,713
Funded from restricted funds:
Hea Ithca re 428,440 428,440 17,584
Total 833,924 18,592 852,516 492,541

Included in donations are amounts above E30,000 paid to the following charitable causes;
6 E
United Jewish Israel Appeal (unrestricted) 48,990 48,990
Noah's Ark Children's Hospice (unrestricted) 107,750 107,750
RSBC(unrestricted) 50,000 50,000
Policy Exchange (unrestricted) 50,000
AWIS (unrestricted) 49,834
H J Stringer (restricted) 428,440
685,014 256,740

2023 2022
6 E
Office costs 178 115
Bank charges (133) 98
Total 45 213
Governance costs
2023 2022
6
Audit and accountancy 17,210 25,098
Other professional fees 1,337 11,920
Support costs 107
Total 18,547 37,125
2023 2022
f 6
Care for children 3,897 9,598
Education 1,261 13,660
Tolerance
in our community
3,255 1,707
Healthcare 7,893 12,159
Adhoc/other 2,286 214
Total allocated 18,592 37,338

vestment
Costs
2023 2022
E E
Cost ofmaintaining fine art (231)
Interest on the bank loan 36,845
Property service charges 64,112 76,856
Total 100,957 76,625
vestments at carrying
value:
2023 2022
6 6
Fine Art 2,500,000 2,500,000
Investment property 6,000,000 6,800,000
Private equity funds —UK 5,554,385 4,537,610
Private equity funds —non-UK 443,879 417,414
Total 14,498,264 14,255,024
ll ofthe C harity's
investments
are non-listed
and are held to
provide investment
retu
rns for the Char
2023 2022
6 6
Valuation as at 31March 2022 and 31March 2021 14,255,024 12,733,500
Surplus of valuation
over cost
(2,720,217) (1,893,003)
Cost as at 31March 2022 and 31March 2021 11,534,807 10,840,497
Movements
during the year:
Additions 898,607
Transfer
Disposals/Redemptions (204,297)
Cost as at 31March 2023 and 31March 2022 11,534,807 11,534,807
Surplus of valuation
over cost
2,963,457 2,720,217
Valuation as at 31March 2023 and 31March 2022 14,498,264 14,255,024

stments
held
at th e ye ar end in excess of61,000,000
2023 2022
6 6
JRJ Investor 1 Limited Partnership 3,477,149 2,695,697
JRJ Partner 2 LP 1,048,044
Iproov Limited 1,029,190 1,029,190
Fine art 2,500,000 2,500,000
Investment
property
6,000,000 6,800,000
Total 14,054,383 13,024,887
Debtors
2023 2022
6 6
Trade debtors 60,000
Other debtors 160,636 148,695
Prepayments and accrued income 119,922 176,301
Total 280,558 384,996
Other debtors includes 687510(2022:f80039) due after more than one year,
Creditors: Amounts falling due within one year
2023 2022
f f
Accruals and deferred income 199,060 163,030
Other creditors 9,800 9,800
Total 208,860 172,830
Creditors: Amounts falling due after one year
2023 2022
6 6
Bank Loan 860,000 860,000
Total 860,000 860,000

Deferred Income at 1April 2022 92,745
Resources deferred in year 96,857
Amount released from prior year (92,745)
Deferred Income at 31March 2023 96,857
2023 2022
Financial assets f 6
Financialassets measured at amortised cost/deemed cost 1,633,706 1,658,633
Financialassets measured at fair value 13.025,194 12,808,420
14,658,900 14,467,053
2023 2022
Financial liabilities 6 f
Financial liabilities measured at amortised cost 962,203 930,302
962,203 930,302

2023 2022
6 6
Audit 17,210 15,450
Tax
Total 17,210 15,450
2023 2022
f f
Net movement
in funds
(228,584) 723,444
Adjustments
for:
Interest received (25,503) (14,359)
Investment
income
(399,414) (409,752)
Net fair value movements (299,971) (854,497)
Disposal ofinvestments 68,640
Decrease/(Increase)
in debtors
104,438 (62,357)
(Decrease)/Increase
in creditors
36,030 28,217
Net cash used in operating
activities
(813,004) (520,664)
16 Net gains/(losses)
on investments
2023 2022
f f
Foreign exchange gains/(losses) on conversion 248,905 172,733
Foreign exchange gains/(losses) on cash balances 56,731 25,059
Foreign exchange gains on debtors balances 2,225
Net
realised
and
unrealised
(losses)/ gains on fair value (5,665) 654,480
movements
299,971 854,497
17 Analysis ofcharitable
funds
As 1April Income Expenditure Investment Transfers 31March
2022
f
f gains/losses
f
f 2023
f
Restricted
407,271
(428,440) 21,169
funds
Unrestricted
14,723,669
424,918 (525,033) 299,971 (21,169) 14,902,356
funds
15,130,940 424,918 {953,473) 299,971 14,902,356
Unrestricted Restricted Tota I funds
funds funds E
E E
Fixed Assets 14,498,264 14,498,264
Current Assets 1,472,952 1,472,952
Current Liabilities (208,860) (208,860)
Non-Current
Liabilities
(860,000) (860,000)
Total net assets 14,902,356 14,902,356
mparative information in respect ofthe preceding period is as follows:
Unrestricted Restricted Tota I funds
funds funds f
f E
Fixed Assets 14,255,024 14,255,024
Current Assets 1,501,475 407,271 1,908,746
Current Liabilities (172,830) (172,830)
Non-Current
Liabilities
(860,000) (860,000)
Total net assets 14,723,669 407,271 15,130,940
xt five years, which are sum marised
below:
Original Commitment «1yr &1yr
commitment brought
forward
Activities
in relation to:
e CST3Year Pledge E90,000 E60,000 E30,000 E30,000
(2021)
~ Medical School E195,960 E48,900
Scholarships
~ Hope's fund E1,164,103 E407,271
~ Noah's
Ark
E300,000 E200,000 E100,000 E100,000
e Noa Girls E30,000 E10,000
~ Langdon E30,000 E10,000
~ JLC E45,000 E15,000
~ Royal Society for E100,000 E50,000
Blind Children
~ Hypothalmic E3,000 E3,000
Hope
Hamartomas