| 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) |