| Trustees | D Greer (Chairman) | |||||
| D Linnell | ||||||
| D O' Sullivan | ||||||
| A Crane | ||||||
| Chief executive | J Vince | |||||
| Secretary | J Caladine | |||||
| Charity number | 1101899 | |||||
| Company | number | 04984515 | ||||
| Registered | office | Chantry House |
||||
| 22 tJpperton | Road | |||||
| Eastbourne | ||||||
| East Sussex | ||||||
| BN21 1BF | ||||||
| Independent | examiner | Rachel Taylor | FCA | |||
| Acuity Professional | Partnership | LLP | ||||
| Fifth Floor | ||||||
| 11 Leadenhall | Street | |||||
| London | ||||||
| EC3V 1LP | ||||||
| Bankers | Lloyds Bank | |||||
| 104Terminus | Road | |||||
| Eastbourne | ||||||
| East Sussex | ||||||
| BN21 3AH |
| Page | |||
|---|---|---|---|
| Trustees' | report | 1-4 | |
| Statement | ofTrustees' | responsibilities | |
| Independent examiner's report |
|||
| Statement | offinancial | activities | |
| Statement | offinancial | position | 8-9 |
| Notes to the financial | statements | 10-23 |
| Unrestricted | Restricted | Total | Unrestricted | Restncted | Total | ||
|---|---|---|---|---|---|---|---|
| funds | funds | funds | funds | ||||
| 2020 | 2020 | 2020 | 2019 | 2019 | 2019 | ||
| Notes | 6 | 6 | 6 | 6 | f | ||
| Income from: | |||||||
| Donations and |
legacies | 315,530 | 112,701 | 428,231 | 492,754 | 72,582 | 565,336 |
| Charitable activities |
33,656 | 6,056 | 39,712 | 36,654 | 24,687 | 61,341 | |
| Investments | 309 | 309 | 313 | 313 | |||
| Other income | 4,580 | 4,580 | |||||
| Total income | 354,075 | 118,757 | 472,832 | 529,721 | 97,269 | 626,990 | |
| ~D9UI)tfy yg; | |||||||
| Chantable activities |
327,614 | 124,269 | 451,883 | 329,376 | 129,925 | 459,301 | |
| Net income/(expenditure) | |||||||
| for the year/ | |||||||
| Net movement | in funds | 26,461 | (5,512) | 20,949 | 200,345 | (32,656) | 167,689 |
| Fund balances | at 1 | ||||||
| January 2020 | 686,312 | 7,692 | 694,004 | 485,967 | 40,348 | 526,315 | |
| Fund balances | at 31 | ||||||
| December 2020 | 712,773 | 2,180 | 714,953 | 686,312 | 7,692 | 694,004 |
| 2020 | 2019 | |||||||
|---|---|---|---|---|---|---|---|---|
| Notes | F | 6 | ||||||
| Fixed assets | ||||||||
| Property, plant and equipment |
14 | 125,383 | 129,330 | |||||
| Investments | 15 | 4,270 | 5,168 | |||||
| 129,653 | 134,498 | |||||||
| Current assets | ||||||||
| Inventories | 16 | 4,601 | 5,148 | |||||
| Trade and other receivables | 17 | 28,704 | 23,706 | |||||
| Cash at bank and in | hand | 562,564 | 542,659 | |||||
| 595,869 | 571,513 | |||||||
| Current liabilities | ||||||||
| Other payables | 18 | 10,569 | 12,007 | |||||
| Net current assets | 585,300 | 559,506 | ||||||
| Total assets less current liabilities | 714,953 | 694,004 | ||||||
| Income funds | ||||||||
| Restricted funds |
19 | 2,180 | 7,692 | |||||
| Unrestricted funds |
||||||||
| Designated funds: |
||||||||
| Reserve fund | 150,000 | 150,000 | ||||||
| Management fund |
100,000 | 100,000 | ||||||
| Development fund |
100,000 | 100,000 | ||||||
| Building and security |
fund | 60,000 | ||||||
| Where most needed | in general | fund | 11,178 | |||||
| 20 | 421,178 | 350,000 | ||||||
| General unrestricted |
funds | 291,595 | 336,312 | |||||
| 712,773 | 686,312 | |||||||
| 714,953 | 694,004 |
| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | ||
|---|---|---|---|---|---|---|---|
| funds | funds | funds | funds | ||||
| 2020 | 2020 | 2020 | 2019 | 2019 | 2019 | ||
| E | E | E | E | E | E | ||
| Donations | and gifts | 224,626 | 112,701 | 337,327 | 228,226 | 72,582 | 300,808 |
| Legacies | receivable | 90,904 | 90,904 | 264,528 | 264,528 | ||
| 315,530 | 112,701 | 428,231 | 492,754 | 72,582 | 565,336 |
| 2020 | 2019 | |||
|---|---|---|---|---|
| E | E | |||
| Courses, | conferences | and tours | 6,056 | 24,687 |
| Product sales and fees | 33,656 | 36,654 | ||
| 39,712 | 61,341 | |||
| Analysis | by fund | |||
| Unrestricted funds |
33,656 | 36,654 | ||
| Restricted funds | 6,056 | 24,687 | ||
| 39,712 | 61,341 |
| Unrestricted | Unrestricted | ||
|---|---|---|---|
| funds | funds | ||
| 2020 | 2019 | ||
| E | E | ||
| FA Investment | Israel Bond Growth | 102 | 99 |
| Interest receivable | 207 | 214 | |
| 309 | 313 |
| 7 | Other income | Other income | |||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Total | ||||||
| funds | |||||||
| 2020 6 |
2019f | ||||||
| Furlough | government | grant | 4,580 | ||||
| 8 | Charitable activities |
||||||
| 2020 | 2019 | ||||||
| Staff costs | 200,190 | 176,396 | |||||
| Product costs (adjusted | for stock) | 19,481 | 19,910 | ||||
| Courses, | conferences | and | tours | 11,568 | 57,343 | ||
| Printing, | postage and | stationery | 36,892 | 37,260 | |||
| Communication and contributors |
10,573 | 14,846 | |||||
| Education | and promotional | events | 1,409 | 17,073 | |||
| Advocacy | 1,855 | 2,335 | |||||
| Training, | Meetings and |
hospitality | 621 | 2,141 | |||
| 282,589 | 327,304 | ||||||
| Grant funding ofactivities (see note 9) |
113,701 | 76,082 | |||||
| Share of | support costs | (see note 10) | 39,258 | 40,222 | |||
| Share of | governance | costs (see note 10) | 16,335 | 15,693 | |||
| 451,883 | 459,301 | ||||||
| Analysis | by fund | ||||||
| Unrestricted funds |
327,614 | 329,376 | |||||
| Restricted funds | 124,269 | 129,925 | |||||
| 451,883 | 459,301 |
| 9 | Grants payable | |||
|---|---|---|---|---|
| 2020f | 2019 | |||
| Grants to institutions: | ||||
| CFI Jerusalem | Projects | 67,086 | 57,176 | |
| Non-CFI Projects | 45,615 | 16,406 | ||
| Other | 1,000 | 2,500 | ||
| 113,701 | 76,082 |
| Supportcosts | ||||||
|---|---|---|---|---|---|---|
| Support | Governance | Total | Support | Governance | Total | |
| costs f |
costs f |
2020 f |
costs f |
costs f |
2019 | |
| Depreciation | 5,890 | 5,890 | 6,045 | 6,045 | ||
| Premises costs, head | ||||||
| office and north east | ||||||
| office | 19,057 | 19,057 | 16,254 | 16,254 | ||
| Office equipment, | ||||||
| software and | ||||||
| consumables | 6,561 | 6,561 | 9,224 | 9,224 | ||
| ITand web consultants | 5,312 | 5,312 | 4,741 | 4,741 | ||
| Travelling and |
||||||
| accommodation | 1,769 | 1,769 | 3,071 | 3,071 | ||
| Miscellaneous | 669 | 669 | 887 | 887 | ||
| Accountancy fees |
10,214 | 10,214 | 9,200 | 9,200 | ||
| Independent | ||||||
| examination fees |
800 | 800 | 1,580 | 1,580 | ||
| Bank and finance | ||||||
| charges | 4,352 | 4,352 | 3,715 | 3,715 | ||
| Board expenses | 969 | 969 | 1,198 | 1,198 | ||
| 39,258 | 16,335 | 55,593 | 40,222 | 15,693 | 55,915 | |
| Wpjys~b~egn | ||||||
| Charitable activities |
39,258 | 16,335 | 55,593 | 40,222 | 15,693 | 55,915 |
| 2020 | 2019 | |||
|---|---|---|---|---|
| Number | Number | |||
| Direct charitable | work | |||
| Administration | ||||
| Total | 10 | |||
| Employment | costs | 2020 | 2019 | |
| 6 | 6 | |||
| Wages and salaries | 185,856 | 163,589 | ||
| Social security | costs | 9,323 | 8,939 | |
| Other pension | costs | 5,011 | 3,868 | |
| 200,190 | 176,396 |
| Land and | Fixtures, | Total | |||
|---|---|---|---|---|---|
| buildings | fittings and | ||||
| equipment | |||||
| 6 | |||||
| Cost | |||||
| At 1 January | 2020 | 191,407 | 15,646 | 207,053 | |
| Additions | 1,943 | 1,943 | |||
| At 31 December 2020 | 191,407 | 17,589 | 208,996 | ||
| Depreciation | and impairment | ||||
| At 1 January | 2020 | 68,224 | 9,499 | 77,723 | |
| Depreciation | charged | in the year | 3,300 | 2,590 | 5,890 |
| At 31 December 2020 | 71,524 | 12,089 | 83,613 | ||
| Carrying amount |
|||||
| At 31 December 2020 | 119,883 | 5,500 | 125,383 | ||
| At 31 December 2019 | 123,183 | 6,147 | 129,330 |
| 15 | Fixed asset inves | tments | ||
|---|---|---|---|---|
| Israel Bonds | ||||
| Cost or valuation | ||||
| At 1 January 2020 | 5,168 | |||
| Valuation changes |
102 | |||
| Disposals | (1,000) | |||
| At 31 December 2020 | 4,270 | |||
| Carrying amount |
||||
| At 31 December 2020 | 4,270 | |||
| At 31 December 2019 | 5,168 | |||
| 16 | Inventories | |||
| 2020 f |
2019f | |||
| Products for sale | 4,601 | 5,148 | ||
| Stock represents | books, (audio) CD's and (video) DVD's and other related products. | |||
| 17 | Trade and other | receivables | ||
| 2020 | 2019 | |||
| Amounts falling |
due within one year: | 6 | ||
| Trade receivables | 50 | |||
| VAT and Gift Aid | recoverable | 24,961 | 17,626 | |
| Prepayments and accrued income |
3,743 | 6,030 | ||
| 28,704 | 23,706 | |||
| 18 | Other creditors | falling due within one year | ||
| 2020 | 2019 | |||
| Trade payables | 1,336 | 6,707 | ||
| Accruals and deferred income |
9,233 | 5,300 | ||
| 10,569 | 12,007 |
| ul4I ul00. |
Iu004' tu Iu IO |
E O |
Fl | I | CO | CI 40 CLI |
|||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| CL0 QE0 4l CL Iu 0 |
N C 1 |
E 0 00 IC |
'O Cl'0 Cl CL CtQ |
O 0 I CCI |
Ol CO LA |
Ol CO CCI |
|||||
| C | |||||||||||
| CD | |||||||||||
| 0 4I |
C 0 E ) |
Ol 0 E0 00 |
tuulLl 0 |
OO I |
IA O CO |
||||||
| K | |||||||||||
| ID | |||||||||||
| C | |||||||||||
| Iu Ol 13C tll NC0 |
tu Cl00 tu0 CO |
ul0 N 00 tu |
CCI CD CO |
||||||||
| tu | |||||||||||
| 0'0 u0 |
Q 0 E |
CCI | |||||||||
| N00C | ID TI |
||||||||||
| tu tu 13 4l 13 |
C Cl |
II 30 N |
'0 tll'00 Cl CL 4I |
CO IA |
CO O CCI CO |
LA Cu CD Ol |
|||||
| 4lO. CC4l |
E ) |
cu | tu | ||||||||
| Ol | K | 'E 000 |
tll0 E0 |
IA | CO CCI |
||||||
| 0 | |||||||||||
| 0 UJDZI-Z0 U |
tll Ol C ul 0. E00 ul luC |
Qt Cu 00 Ill |
CIO LA |
||||||||
| 4JJI-Z | 0 4I0 |
||||||||||
| UJK | Cl | cu4l | |||||||||
| UJ Vl |
UJ0 UJ |
4l11 0C |
|||||||||
| Ci | |||||||||||
| tu | C | ||||||||||
| UZ | Ci | 00 | IL C ICI |
ID | |||||||
| QCZ | Ci | 0 | m | ||||||||
| UJZI-0I- M IUI-0Z |
UJ IE: UJ IE:0 |
'8 u 8 'C (L |
N C 0 E00C 4I |
C Iu C ul lu00 CO |
C tu N 0 4l C 4l 4l 0 U |
Iā ul X |
| Analysis | ofnet as | sets between funds | sets between funds | |||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Unrestricted | Restncted | Total | |||
| & | funds | & Designated | funds | |||||
| Designated | funds | |||||||
| funds | ||||||||
| 2020 | 2020 | 2020 | 2019 | 2019 | 2019 | |||
| E | E | E | F | E | E | |||
| Fund balances are | represented | by: | ||||||
| Property, | plant and | |||||||
| equipment | 125,383 | 125,383 | 129,330 | 129,330 | ||||
| Investments | 4,270 | 4,270 | 5,168 | 5,168 | ||||
| Current assets/ | ||||||||
| (liabilities) | 583,120 | 2,180 | 585,300 | 551,814 | 7,692 | 559,506 | ||
| 712,773 | 2,180 | 714,953 | 686,312 | 7,692 | 694,004 |
| 2020 | 2019 | |
|---|---|---|
| E | E | |
| Within one year | 3,000 | 2,197 |
| Between two and five years | 9,750 | |
| 12,750 | 2,197 |
| 2020 | 2019 |
|---|---|
| E | E |
| 38,567 | 37,345 |
| Accountancy | services | |||
|---|---|---|---|---|
| 2020 | 2019 | |||
| f | f | |||
| Other | related | parties | 10,214 | 9,200 |
| 10,214 | 9,200 |