| Trustees | BBorowski | |||
|---|---|---|---|---|
| R Kaufman | ||||
| A Noam | ||||
| Zvi Nixon | ||||
| Delegated | Management | A Noam | ||
| Charity Number | 1062357 | |||
| Address | 16Great Queen Street | |||
| London | ||||
| WCZB SDG | ||||
| Auditor | Harold Everett Wreford | LLP | ||
| 2nd Floor | ||||
| 38Warren | Street | |||
| London | ||||
| W1T 6AE | ||||
| Bankers | Santander | UK pic |
| Page | |||
|---|---|---|---|
| Trustees' Report |
1 โ2 | ||
| Statement oftrustees' | responsibilities | ||
| Independent auditor's |
report | 4-7 | |
| Consolidated Statement offinancial |
activities | ||
| Statement offinancial | activities | ||
| Consolidated Statement offinancial |
position | 10 | |
| Statement offinancial | position | ||
| Consolidated Statement |
ofcash flows | 12 | |
| Notes to the financial statements | 13โ24 |
| Notes | 2022 | 2021f | ||
|---|---|---|---|---|
| Income and endowments | from: | |||
| Donations Investments Other income |
1,102,710 6750 |
1,155,700 8385 |
||
| Total income and endowments | 1,109,460 | 1,164,085 | ||
| Raising funds | 64,123 | 53,255 | ||
| Charitable activities |
608,061 | 584,679 | ||
| Other | 12 | 135,714 | 144,340 | |
| Total resources expended | 807,898 | 782,274 | ||
| Net gain/(loss) on investments |
13 | 76,204 | (250,000) | |
| Net income (expenditure) Net movement in funds Taxation |
for the year/ | 377,766 (8,787) |
131,811 (11,353) |
|
| 368,979 | 120,458 | |||
| Fund balances at 1 April 2021 | 9,718,315 | 9,597,857 | ||
| Fund balances at 31 March 2022 | 10,087,294 | 9,718,315 |
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| Notes | |||||
| Income and endowments | from: | ||||
| Donations | 50,000 | 48,000 | |||
| Investments | 569,487 | 619,975 | |||
| Other income | 293,731 | 298,658 | |||
| Total income and endowments | 913,218 | 966,633 | |||
| Raising funds | 51,831 | 47,036 | |||
| Charitable activities |
563,157 | 548,251 | |||
| Other | 12 | 47,914 | 51,287 | ||
| Total resources expended | 662,902 | 646,574 | |||
| Net gain/(loss) | on investments | 76,204 | (400,000) | ||
| Net income/(expenditure) | for the year/ | ||||
| Net movement | in funds | 326,520 | (79,941) | ||
| Fund balances | at 1 April 2021 | 9,634,390 | 9,714,331 | ||
| 9,960,910 | 9,634,390 | ||||
| Fund balances at 31 March 2022 | 9,960,910 | 9,634,390 |
| CIIAeht Sss@IS ~ra fa5ng 4ve aIIer seta year Kkktrss Ielkg4' WI4a eve year |
CIIAeht Sss@IS ~ra fa5ng 4ve aIIer seta year Kkktrss Ielkg4' WI4a eve year |
15,025,4% | |
|---|---|---|---|
| Gash 44IharIr | |||
| Iars" 8@kdOrIIa faNAg rIQO Iesacs~r ~ee4 evtHCt888 heII Isrd soN @I~. 0'~ |
|||
| 4,'I36,083 | |||
| ~44444ยป~ | |||
| ~MII Ossa' f44144IIII,4a~ |
2,044,86II |
| 15 | |||||
|---|---|---|---|---|---|
| f7 4l |
275@98 4,789,23,G |
8&9,751 1,4/3, 39'f |
|||
| 477,439 | $93โ%84 | ||||
| 5,9%,$95 | |||||
| Wk@f)tent% | |||||
| j'/4$, | &9' | ||||
| $C,SQ3,8% | |||||
| ,484,Mk |
| 2022 | 2021 | |||||||
|---|---|---|---|---|---|---|---|---|
| Notes | f. | |||||||
| Cash flows from operating | activities | |||||||
| Cash absorbed by operations |
24 | (879,664) | (782,124) | |||||
| Investing | activities | |||||||
| Rent and Purchase Proceeds |
interest received of unlisted investments ofsale of unlisted investments |
1,102,710 458,775 |
1,155,700 (12,155) |
|||||
| Net cash | (used in)/generated | from | ||||||
| investing | activities | 1,561,485 | 1,143,545 | |||||
| Financing | activities | |||||||
| Repayment | of bank loans | (330,000) | (330,000) | |||||
| Net cash | used in financing | activities | (330,000) | (330,000) | ||||
| Net increase/(decrease) in |
cash and | |||||||
| cash equivalent | 351,821 | 31,421 | ||||||
| Cash and cash equivalents | at | |||||||
| beginning | ofyear | 299,722 | 268,301 | |||||
| Cash and | cash equivalents | at | ||||||
| end ofyear | 651,543 | 299,722 |
| 4 | Investments | Group | Charity | ||||
|---|---|---|---|---|---|---|---|
| 2022 2021 |
2021 | 2021 | |||||
| Rental income Interest receivable |
1,102,709 1 1,155,678 22 |
569,487 | 619,965 10 |
||||
| 1,102,710 1,155,700 |
569,487 | 619,975 | |||||
| Rental income Interest receivable |
arises arises |
on investment from Bank interest |
properties held in and late payment of rent. |
the United |
Kingdom. |
| Other inc | ome | Group | Charity | Charity | ||||
|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2022 | 2021 | |||||
| E | ||||||||
| Net income due from a subsidiary Insurance commission |
LLP | 6,750 | 8,385 | 287,731 6,000 |
292,125 6,533 |
|||
| 6,750 | 8,385 | 293,731 | 298,658 | |||||
| Raising funds | Group | Charity | ||||||
| 2022 | 2021 | 2022 | 2021 | |||||
| E | E | E | ||||||
| Investment | ro ert | ex enses | ||||||
| Agents' fees and property | related | expenses | 64,123 | 53,255 | 51,831 | 47,036 | ||
| 64,123 | 53,255 | 51,831 | 47,036 |
| Charitable | activities | activities | Group | Charity | Charity | |||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2022 2021 |
2022 | 2021 | ||||||||
| F | E | E | ||||||||
| Grant funding of activities (see note 8) |
586,000 576,006 |
586,000 | 576,006 | |||||||
| Governance costs |
(see note | 9) | 22,061 8,673 |
(22,843) | (27,755) | |||||
| 608,061 584,679 |
563,157 | 548,251 | ||||||||
| Grants payable | ||||||||||
| Charitable | activities | include | grants off586,000 (2021 - F576,006) paid overseas to the | Bible Lands | ||||||
| Museum, | Jerusalem, | this being the only institution | that benefits | from the grants made by | the charity. | |||||
| Support Costs | Group | Charity | ||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||
| Governance | Governance Governance Governance |
Basis of | ||||||||
| Costs | Costs | Costs | Costs | allocation | ||||||
| E | E | |||||||||
| Amortised | lease incentives | (43,354) | (43,354) | (43,354) | (43,354) | Governance | ||||
| Audit and | accountancy | fees | 24,100 | 21,600 | 12,650 | 12,650 | Governance | |||
| Legal and | professional | 39,944 | 29,426 | 7,065 | 2,330 | Governance | ||||
| Bank charges | 1,371 | 1,067 | 796 | 685 | Governance | |||||
| Foreign exchange | (gain)/loss | (66) | (66) | Governance | ||||||
| 22,061 | 8,673 | (22,843) | (27,755) | |||||||
| Analysed between |
||||||||||
| charitable | activities | 22,061 | 8,673 | (22,843) | (27,755) | |||||
| There are | no specific support costs. |
| Fixed asse | t investments | ||||||
|---|---|---|---|---|---|---|---|
| Group | Charity | ||||||
| 2022 | 2021 | 2022 | 2021 | ||||
| Notes | f. | ||||||
| Investments | in subsidiaries | 22 | 3 | 3 | |||
| Loans to subsidiaries | 3,004,294 | 3,118,491 | |||||
| Unlisted investments |
382,571 | - | 382,571 | ||||
| 382,571 | 3,004,297 | 3,501,065 | |||||
| Movement | in fixed asset | investments | |||||
| Group | Shares | Total | |||||
| E | E | ||||||
| Cost or valuation | |||||||
| At 31 March | 2021 | 382,571 | 382,571 | ||||
| Additions | |||||||
| Disposals | (382,571) | (382571) | |||||
| At 31 March | 2022 | ||||||
| Carrying amount |
|||||||
| At 31 March | 2022 | ||||||
| At 31 March | 2021 | 382,571 | 382,571 | ||||
| Movement | in fixed asset | investments | |||||
| Charity | |||||||
| Loans | Shares | Total | |||||
| Cost or valuation | |||||||
| At 31 March | 2021 | 3,118,491 | 382,574 | 3,501,065 | |||
| Additions | 12,345 | 12,345 | |||||
| Repayments | (126,542) | (382,571) | (509,113) | ||||
| At 31 March | 2022 | 3,004,294 | 3 | 3,004,297 | |||
| Carrying amount |
|||||||
| At 31 March | 2022 | 3,004,294 | 3 | 3,004,297 | |||
| At 31 March | 2021 | 3,118,491 | 382,574 | 3,501,065 |
| F | R THE YEAR ENDED 3 | R THE YEAR ENDED 3 | 1 | MARCH 2 | 02 | 2 | ||||
|---|---|---|---|---|---|---|---|---|---|---|
| 16 | Financial instruments |
|||||||||
| Group | Charity | |||||||||
| 2022 f. |
2021 | 2022 | 2021 | |||||||
| Carrying amount |
offinancial | assets | ||||||||
| Debt instruments Equity instruments |
measured measured |
at amortised at cost less |
cost | 526,916 | 578,999 | 5,039,922 | 4,860,433 | |||
| impairment | 382,571 | 3 | 382,574 | |||||||
| Carrying amount |
offinancial | liabilities | ||||||||
| Measured at amortised cost |
5,716,124 | 6,117,648 | 3,113,231 | 3,304,711 | ||||||
| 17 | Debtors | |||||||||
| Group | Charity | |||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||
| E | E | |||||||||
| Amounts falling due within Other debtors |
one year: | 251,518 | 260,248 | 221,686 | 172,378 | |||||
| Amounts due from |
subsidiary | undertaking | 1,538,544 | 1,250,813 | ||||||
| 251,518 | 260,248 | 1,760,230 | 1,423,191 | |||||||
| Amounts falling due after more than one |
||||||||||
| year: | ||||||||||
| Other debtors | 275,398 | 318,751 | 275,398 | 318,751 | ||||||
| Total debtors | 526,916 | 578,999 | 2,035,628 | 1,741,942 |
| Group | Charity | |||||
|---|---|---|---|---|---|---|
| 2022 | 2021 | 2022 | 2021 | |||
| E | ||||||
| Bank loans | 3,890,000 | 4,220,000 | 1,287,500 | 1,437,500 | ||
| Unamortised | finance costs | (54,027) | (42,691) | (19,369) | (28,034) | |
| 3,835,973 | 4,177,309 | 1,268,131 | 1,409,466 | |||
| Payable | within | one year | 330,000 | 2,132,500 | 150,000 | 150,000 |
| Payable | after | one year | 3,505,973 | 2,044,809 | 1,118,131 | 1,259,466 |
| Group | Charity | ||||
|---|---|---|---|---|---|
| 2022 | 2021 | 2022 | 2021 | ||
| f. | E | ||||
| Other creditors | 1,708,714 | 1,724,173 | 1,708,714 | 1,724,173 | |
| Accruals and deferred | income | 171,438 | 216,166 | 136,387 | 171,072 |
| 1,880,152 | 1,940,339 | 1,845,101 | 1,895,245 |
| Charity | and Group | |||
|---|---|---|---|---|
| 2022 | 2021 | |||
| Other | related | parties | 1,708,714 | 1,711,637 |
| Name of undertaking and country ofincorporation or residency |
Name of undertaking and country ofincorporation or residency |
Nature ofbusiness | Class of Shareholding |
Class of Shareholding |
% Held Direct |
|---|---|---|---|---|---|
| Gilgamesh Gilgamesh |
Hull LLP- United Kingdom (Broxbourne 8 |
Property Investment |
Ordinary | 100.00 | |
| Portslade) | Limited- United Kingdom |
Property Investment |
Ordinary | 100.00 | |
| At 31 March 2022 the aggregate ofthe share capital and reserves |
amounted | as follows: | |||
| Gilgamesh | Hull LLP - E1,538,546 surplus | ||||
| Gilgamesh | (Broxbourne 8 Portslade) |
Limited - f126,385 surplus |
| Gilgamesh Hull LLP |
|||||||
|---|---|---|---|---|---|---|---|
| 2022 | 2021 | ||||||
| E | E | ||||||
| Income | 363,345 | 365,441 | |||||
| Administrative expenses |
(75,615) | (73,326) | |||||
| Interest receivable | 1 | 10 | |||||
| Surplus retained for the |
year | 287,731 | 292,125 | ||||
| Gilgamesh (Broxbourne &Portslade) |
Limited | ||||||
| Income | 170,627 | 172,124 | |||||
| Administrative expenses |
(119,381) | (110,374) | |||||
| Interest receivable | 2 | ||||||
| Increase/(decrease) in |
fair value of investment | properties | 150,000 | ||||
| Corporation tax |
(8,787) | (11,353) | |||||
| Surplus/(loss) for the year |
42,459 | 200,399 | |||||
| 24 | Cash generated from |
operations | 2022 | 2021 | |||
| F | F | ||||||
| Surplus for the year |
368,979 | 120,458 | |||||
| Adjustments for: |
|||||||
| Investment income recognised |
in profit | or loss | (1,102,710)(1,155,700) | ||||
| Fair value losses/(gains) | on investment | properties | 250,000 | ||||
| Gain on sale of unlisted | investments | (76,204) | |||||
| Unamortised lease incentives |
(43,354) | (43,354) | |||||
| Movements in working |
capital: | ||||||
| (Increase)/Decrease in |
debtors | 52,084 | (4,130) | ||||
| Increase/(Decrease) in |
creditors | (78,459) | 50,602 | ||||
| Cash absorbed by operations |
(879,664) | (782,124) |
| At | At | ||||
|---|---|---|---|---|---|
| 1 April | Cashflows | 31 March | |||
| 2021 | 2022 | ||||
| E | E | ||||
| Cash Loans Loans |
at bank and falling due falling due |
in hand within one year after more than one year |
299,722 (2,132,500) (2,044,809) |
351,821 1,802,500 (1,461,164) |
651,543 (330,000) (3,505,973) |
| (3,877,587) | 693,157 | (3,184,430) |