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

Page
Reference and Administrative
Details
Report of the Trustees 2 to 4
Report of the Independent
Auditors
5 to 7
Statement of Financial AcUvities
Balance Sheet
Cash Flow Statement 10
Notes to the Cash Flow Statement
Notes to the Financial Statements 12 to 19

TRUSTEES V Schimmel
N E Schimmel
3 Schimmel
A Schimmel
REGISTERED OFFICE 121Princes Park Avenue
London
NW11 035
REGISTERED COMPANY NUMBER 03609638(England and Wales)
REGISTERED CHARITY NUMBER 1071978
AUDITORS Melinek Fine LLP
Chartered
Accountants
Statutory
Auditors
First Floor, Winston House
349 Regents Park Road
London
N3 1DH
SOLICITORS Maurice Tumor Gardner LLP
15th Floor
Milton House
Milton Street
London
EC2Y 98H
BANKERS Barclays Bank Pic
1 Churchill
Place
London
E14 5HP
The Cooperative Bank
4th Floor
9 Prescot Street
London
E1 8AZ

2023 2022
Unrestricted Total
Notes fundI fundsI
INCOME AND ENDOWMENTS FROM
Investment
income
562,066 606,121
EXPENDITURE ON
Raising funds 482,468 334,160
Charitable
activities
Grants to organisations 155,500 564,255
Other (8,109) 10,545
Total 629,859 908,960
Net gains on investments 48,775 5,965
NET INCOME/(EXPENDITURE) (19,018) (296,874)
RECONCILIATION
OF FUNDS
Total funds brought
forward
6,471,029 6,767,903
TOTAL FUNDS CARRIED FORWARD 6,452,011 6,471,029

2023 2022
Unrestricted Total
fund funds
Notes I I
FIXEDASSETS
Investments
Investments 12 994,467 759,763
investment
property
13 6,375,000 6,375,000
7,369,467 7,134,763
CURRENT ASSETS
Debtors 14 298,026 325,666
Investments 15 276,083 400,678
Cash at bank 184,565 648,995
758,674 1,375,339
CREDITORS
Amounts
falling due within one year
16 (394,572) (552,747)
NET CURRENT ASSETS 36l(102 822p592
TOTAL ASSETS LESSCURRENT LIABILITIES 7,733,569 7,957,355
CREDITORS
Amounts
falling due after more than one year
17 (1,281,558) (1,486,326)
NET ASSETS 6I452 011 6(471~029
FUNDS 20
Unrestricted
funds
6,452,011 6,471,029
TOTAL FUNDS 6,452,011 6,471,029

Notes 2023
I
2022I
Cash flows from operating
activities
Cash generated
from operations
(93,557) (147,023)
Interest
paid
(79,476) (61,211)
Net cash used
in operating
activities
(173,033) (208,234)
Cash flows from investing activities
Purchase of Rxed asset investments (185,929) (753,798)
Interest
received
105,300 71,831
Net cash used
in investing
activities
(80,629) (681,967)
Cash flows from financing activities
Loan repayments
in year
(210,768) (226,900)
Net cash used
in financing
activities
(210,768) (226,900)
Change
in cash and cash
the reporting
period
equivalents in (464,430) (1,117,101)
Cash and cash equivalents at the
beginning
ofthe reporting
period 648,995 1,766,096
Cash and cash equivalents at the end of
the reporting
period
184,565 648,995

RECONCILIATION OF NET EXPENDITURE NET EXPENDITURE TO NET CASH FLOW FROM OPERATING ACTIVITIES TO NET CASH FLOW FROM OPERATING ACTIVITIES TO NET CASH FLOW FROM OPERATING ACTIVITIES
2023 2022
I I
Net expenditure for the reporting period (as per the Statement of
Financial Activities) (19,018) (296,874)
Adjustments
for:
Gain on investments (48,775) (5,965)
Interest received (105,300) (71,831)
Interest
paid
79,476 61,211
Decrease
in debtors
152,235 48,770
(Decrease)/increase in creditors (152,175) 117,666
Net cash used in operations (93,557) (147,023)
2. ANALYSIS OF CHANGES IN NET DEBT
At 1.'i.22 Cash flow At 31.3.23
I 6 I
Net cash
Cash at bank 648,995 (464,430) 184,565
648,995 (464,430) 184,565
Liquid resources
Deposits included
in cash
Current asset investments 400,678 (124,595) 276,083
400,678 (124,595) 276,083
Debt
Debts falling due within 1year (226,000) 6,000 (220,000)
Debts falling due after 1 year (1,486,326) 204,768 (1,281,558)
(1,712,326) 210,768 (1,501,558)
Total (662,653) (378,257) (1,040,910)

INVESTMENT INCOME
2023I 2022
6
Rents received 435,085 530,435
Income from lease extensions 21,325 2,748
Interest received 105,300 71,831
Commission
received
356 1,107
562,066 606,121
RAISING FUNDS
Investment
management
costs
2023
6
2022I
Property
letting and management
fees 10,927 6,057
Other property
outgoings
211 29,015
Insurance 3,808 10,25'}
Professional
fees
25,119 8,971
Property
rates and service charges
362,927 221,595
Interest payable
and similar charges
79,476 58,268
482,468 334,160
CHARITABLE ACTIVITIES COSTS
Grant
funding
of
activities
(see note
6)I
Grants to organisations 155,500
GRANTS PAYABLE
2023 2022
6 6
Grants to organisations 155,500 564,255

GRANTS PAYABLE - continued
The total grants
paid
to institutions during the year was as follows:
2023 2022
E E
KKL Charity Accounts 198,600
Ahavat
Yisroel UK
130,700
Asser Bishvil Foundation 79,000 38,000
Friends ofYad Sarah 37,500
Genesis Philanthropy Group 36,000
The Kemach Foundabon 22,100
Follicular
Lymphoma
Foundation 18,000
Chevras
Mo'oz Ladol
15,600
Achlsomoch
Aid Company
9,000 15,000
BSDCharitable
Trust
10,000
Mizrachi
UK
9,000
British Friends ofTzohar 7,300
Noa Girls 2,500 5,000
Other donations
(&E5,000 in aggregate)
21,455
Bribsh Friends of Zaka 15,900
Quintessentially
Foundation
5,000
Torah Chased
Refuah
CIO 44,100
155,500 564,255
SUPPORT COSTS
Governance
costs
E
Other resources expe nded 5,160
NET INCOME/(EXPENDITURE) NET INCOME/(EXPENDITURE) NET INCOME/(EXPENDITURE)
Net income/(expenditure) is stated atter charging/(crediting):
2023 2022
F E
Auditors' remuneration 5,000 7,500
Exchange rate variance (13,269) 2,943

Unrestricted
fund
E
INCOME AND ENDOWMENTS FROM
Investment
income
606,121
EXPENDITURE ON
Raising funds 334,160
Charitable
activities
Grants to organisations 564,255
Other 10,545
Total 908,960
Net gains on investments 5,965
NET INCOME/(EXPENDITURE) (296,874)
RECONCILIATION OF FUNDS
Total funds brought forward 6,767,903
TOTAL FUNDS CARRIED FORWARD 6,471,029
12. FIXEDASSET INVESTMENTS
Unlisted
investments
I
MARKET VALUE
At 1 April 2022 759,763
Additions 185,929
Exchange differences 48,775
At 31 March 2023 994,467
NET BOOK VALUE
At 31 March 2023 994,467
At 31 March 2022 759,763
All Axed assets investment are held outside the UK.

FIXEDASSET IN FIXEDASSET IN VESTMENTS -continued
Cost or valuation at 31 March 2023 is represented by:
Unlisted
investments
I
Valuation in 2022 5,965
Valuation in 2023 48,775
Cost 939,727
994,467

FAIR VALUE
At 1 April 2022
and 31 March 2023
6,375,000
NET BOOK VALUE
At 31 March 2023 6,375,000
At 31 March 2022 6,375,000

2023 2022
I I
Trade debtors 99,573 170,007
Other debtors 1,938
Prepayments and accrued income 198,453 153,721
298,026 325,666
CURRENT ASSET INVESTMENTS
2023 2022
6 I
Other investments 276,083 400,678

16. CREDITORS: AMOUNTS CREDITORS: AMOUNTS CREDITORS: AMOUNTS CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR FALLING DUE WITHIN ONE YEAR FALLING DUE WITHIN ONE YEAR FALLING DUE WITHIN ONE YEAR
2023 2022
E E
Bank loans and overdrafts (see note 18) 220,000 226,000
VAT 30,429 36,502
Other creditors 3,701
Accruals and deferred income 140,442 290,245
394,572 552,747
17. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
2023 2022
E E
Bank loans (see note 18) 1,281,558 1,486,326
18. LOANS
An analysis ofthe maturity of loans is given below:
2023 2022
E E
Amounts
falling due within
one year on demand:
Bank loans 220,000 226,000
Amounts
falling between
one and two years:
Bank loans - 1-2 years 440,000 452,000
Amounts
falling due between
two and five years:
Bank loans - 2-5 years 660,000 678,000
Amounts
falling due in more than five years:
Repayable by instalments:
Bank loans more 5 yr by instal 181,558 356,326
19. SECURED DEBTS
The following
secured
debts are included within creditors:
2023 2022
E E
Bank loans 1,501,558 1,712,326
20. MOVEMENT IN FUNDS
Net
movement At
At 1.4.22 in funds 31.3.23
E E E
Unrestricted
funds
General
fund
6,471,029 (19,018) 6,452,011
TOTAL FUNDS 6,471,029 (19,018) 6,452,011

Incoming Resources Gains and Movement
resources expended losses in funds
E E E E
Unrestricted funds
General fund 562,066 (629,859) 'i8,775 (19,018)
TOTAL FUNDS 562,066 (629,859) 48,775 (19,018)

Net
movement At
At 1.4.21 in funds 31.3.22
E E f
Unrestricted funds
General fund 6,767,903 (296,874) 6,471,029
TOTAL FUNDS 6,767,903 (296,874) 6,471,029
Incoming Resources Gains and Movement
resources expended losses in funds
f E E E
Unrestricted funds
General fund 606,121 (908,960) 5,965 (296,874)
TOTAL FUNDS 606,121 (908,960) 5,965 (296,874)