| PAGE | |||||
|---|---|---|---|---|---|
| Trustees' Annual Report (Incorporating | the | Director's Report) | |||
| Independent Auditor's |
Report to | the Members | |||
| Statement ofFinancial | Activities | (including | Income and Expenditure | ||
| Account) | |||||
| Statement ofFinancial | Position | 12 | |||
| Statement ofCash Flows | 13 | ||||
| Notes to the Financial | Statements | 14 |
| 2021 | 2021 | 2020 | |||
|---|---|---|---|---|---|
| Unrestricted | |||||
| funds | Total funds | Total funds | |||
| Note | |||||
| Income and endowments | |||||
| Donations and legacies Investment income |
5 6 |
2,384,441 44,601 |
2,384,441 44,601 |
3,263,092 39,668 |
|
| Total income | 2,429,042 | 2,429,042 | 3,302,760 | ||
| Expenditure | |||||
| Expenditure on raising funds: Costs ofother trading activities |
7 | (1,180) | (1,180) | (6,802) | |
| Expenditure on charitable |
activities | 8,9 | (2,134,415) | (2,134,415) | (3,348,186) |
| Total expenditure | (2,135,595) | (2,135,595) | (3,354,988) | ||
| Net income/(expenditure) | and net movement | in funds | 293,447 | 293,447 | (52,228) |
| Reconciliation offunds |
|||||
| Total funds brought forward | 1,179,582 | 1,179,582 | 1,231,810 | ||
| Total funds carried forward | 1,473,029 | 1,473,029 | 1,179,582 |
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| Note | ||||||
| FIXEDASSETS | ||||||
| Tangible fixed assets | 15 | 1,604,539 | 1,537,055 | |||
| CURRENT ASSETS | ||||||
| Debtors | 16 | 94,915 | 163,920 | |||
| Cash at bank and in hand | 670,537 | 39,698 | ||||
| 765,452 | 203,618 | |||||
| CREDITORS: amounts | falling due | |||||
| within one year |
18 | (604,306) | (41,455) | |||
| NET CURRENT ASSETS | 161,146 | 162,163 | ||||
| TOTAL ASSETSLESS CURRENT | ||||||
| LIABILITIES | 1,765,685 | 1,699,218 | ||||
| CREDITORS: amounts after more than one year |
falling due | 19 | (292,656) | (519,636) | ||
| NET ASSETS | 1,473,029 | 1,179,582 | ||||
| FUNDS OFTHE CHARITY | ||||||
| Unrestricted funds |
1,473,029 | 1,179,582 | ||||
| Total charity funds | 20 | 1,473,029 | 1,179,582 |
| YEA | R ENDED 30JUNK | 2021 | ||
|---|---|---|---|---|
| 2021 | 2020 | |||
| Note | ||||
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||
| Net income/(expenditure) | 293,447 | (52,228) | ||
| Adjustments for: Depreciation oftangible fixed assets Investment income |
11,352 (44,601) |
6,502 (39,668) |
||
| Interest payable and similar charges Accrued (income)/expenses |
11,286 (1,680) |
14,055 6,480 |
||
| Changes in: Trade and other debtors |
69,500 | (99,290) | ||
| Trade and other creditors | 396 | 2,110 | ||
| Cash generated from operations |
339,700 | (162,039) | ||
| Net cash from/(used in) operating activities |
339,700 | (162,039) | ||
| CASH FLOWS FROM INVESTING | ACTIVITIES | |||
| Purchase oftangible assets Rent received |
(78,836) 42,279 |
(142,721) 26,848 |
||
| Net cash used in investing activities |
(36,557) | (115,873) | ||
| CASH FLOWS FROM FINANCING | ACTIVITIES | |||
| Proceeds from borrowings | 350,000 | |||
| Repayments ofborrowings Interest paid |
I | (10,163) (11,286) |
(26,002) (14,055) |
|
| Net cash from/(used in) financing activities |
328,551 | (40,057) | ||
| NET INCREASE/(DECREASE) IN CASH AND CASH EQUIVALENTS CASH AND CASH EQUIVALENTS AT BEGINNING OF |
YEAR | 631,694 38,843 |
(317,969) 356,812 |
|
| CASH AND CASH EQUIVALENTS | AT END OFYEAR | 17 | 670,537 | 38,843 |
| Unrestricted | Restricted | Total Funds | |||||
|---|---|---|---|---|---|---|---|
| Funds | Funds | 2021 | |||||
| DONATIONS | |||||||
| Donations | received | 2,384,441 | 2384441 | ||||
| Unrestricted | Restricted | Total Funds | |||||
| Funds | Funds | 2020 | |||||
| DONATIONS | |||||||
| Donations | received | 3,262,472 | 620 | 3,263,092 | |||
| 6. | INVESTMENT INCOME | ||||||
| Unrestricted | Total Funds | Unrestricted | Total Funds | ||||
| Funds | 2021 | Funds | 2020 | ||||
| 4 | |||||||
| Interest receivable | and similar income | 6,893 | 6,893 | ||||
| Rental income | 44,601 | 44,601 | 32,775 | 32,775 | |||
| 44,601 | 44,601 | 39,668 | 39,668 |
| COSTS | OFOTHER TRADI | NG ACTIVITIES | |||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Total | Funds | Unrestricted | Total | Funds | ||
| Funds | 2021 | Funds | 2020 | ||||
| Property | Outgoings | 1,180 | 1,180 | 6,802 | 6,802 |
| EXPEND | ITURE ON CHARITABL | E ACTIVITIES BYFUND T | YPE | |
|---|---|---|---|---|
| Unrestricted | Restricted | Total Funds | ||
| Funds | Funds | 2021 | ||
| Charitable | activities | 2,117,564 | 2,117,564 | |
| Support costs | 16,851 | 16,851 | ||
| 2,134,415 | 2,134,415 | |||
| Unrestricted | Restricted | Total Funds | ||
| Funds | Funds | 2020 | ||
| Charitable | activities | 3,317,524 | 14,216 | 3,331,740 |
| Support costs | 16,446 | 16,446 | ||
| 3,333,970 | 14,216 | 3,348,186 |
| EXPENDI | TURE ON | CHARITABLE | ACTIVITIE | S BYACTIVI | TY TYPE | |
|---|---|---|---|---|---|---|
| Activities | ||||||
| undertaken | Grant funding | Total funds | Total fund | |||
| directly | ofactivities | Support costs | 2021 | 2020 | ||
| Charitable | activities | 222,500 | 1,895,064 | 2,117,564 | 3,331,740 | |
| Governance | costs | 16,851 | 16,851 | 16,446 | ||
| 222,500 | 1,895,064 | 16,851 | 2,134,415 | 3,348,186 |
| Analysis of | ||||
|---|---|---|---|---|
| support costs | Total 2021 | Total 2020 | ||
| e | ||||
| General oAice | 503 | 503 | 211 | |
| Finance costs | 2,588 | 2,588 | 2,905 | |
| Governance | costs | 13,760 | 13,760 | 13,330 |
| 16,851 | 16,851 | 16,446 |
| The composition | ofdonations is shown below. |
|
|---|---|---|
| 2021 | ||
| Congregation Dover Sholom, Inc. |
23,107 | |
| Hatzola Trust Limited | 25,000 | |
| Keren Chochmas | Shloma Trust | 45,000 |
| Machon Lehoro'oh | Shirat David Jerusalem | 56,550 |
| Mosdos Bobov | 1,495,280 | |
| Shir Chesed Beis | Yisroel | 42,920 |
| The Rehabilitation | Trust | 35,260 |
| Tomchei Shabbos | Chasdei Sarah | 22,489 |
| Sundry donations |
less than y20,000 | 149,458 |
| 1,895,064 |
| NET INCOME/(EXPEN | DITURE) | DITURE) | ||
|---|---|---|---|---|
| Net income/(expenditure) | is stated after charging/(crediting): | |||
| 2021 | 2020 | |||
| J | ||||
| Depreciation oftangible | fixed assets | 11,352 | 6502 | |
| Fees payable for the audit ofthe financial | statements | 8,160 | 12,480 |
| TANGIBLE FIXEDASSETS | ||||
|---|---|---|---|---|
| Land and | Fixtures and | |||
| buildings | fittings | Library | Total | |
| J. | f, | |||
| Cost | ||||
| At 1 July 2020 Additions |
1,500,215 39,999 |
79,827 29,165 |
40,500 9,672 |
1,620,542 78,836 |
| At 30June 2021 | 1,540,214 | 108,992 | 50,172 | 1,699,378 |
| Depreciation At 1 July 2020 Charge for the year |
64,128 6,730 |
19,359 4,622 |
83,487 11,352 |
|
| At 30June 2021 | 70,858 | 23,981 | 94,839 | |
| Carrying amount At 30June 2021 |
1,540,214 | 38,134 | 26,191 | 1,604,539 |
| At 30June 2020 | 1,500,215 | 15,699 | 21,141 | 1,537,055 |
| 16. | and synagogue and for pro DEBTORS |
viding Jewish education. |
||
|---|---|---|---|---|
| 2021 | 2020 | |||
| Trade debtors | 19,915 | 19,420 | ||
| Other debtors | 75,000 | 144,500 | ||
| 94,915 | 163,920 | |||
| 17. | CASH AND CASH EQUIVALENTS | |||
| Cash and cash equivalents | comprise the following: | 2021 | 2020 | |
| 4 | ||||
| Cash at bank and in hand | 670,537 | 39,698 | ||
| Bank overdrafts | (855) | |||
| 670,537 | 38,843 | |||
| 18. | CREDITORS; amounts | falling due within one year | ||
| 2021 | 2020 | |||
| Bank loans and overdrails | 576,682 | 10,720 | ||
| Accruals and deferred income | 16,800 | 18,480 | ||
| Other creditors | 10,824 | 12,255 | ||
| 604,306 | 41,455 |
| CRE | DITO | RS: | amounts falling due after more |
than one year | |
|---|---|---|---|---|---|
| 2021 | 2020 | ||||
| Bank | loans | and | overdrafls | 292,656 | 519,636 |
| Unrestricte | d funds |
|||||
|---|---|---|---|---|---|---|
| At | At | |||||
| I | July 2020 | Income | Expenditure 30June 2021 |
|||
| General funds | 723,459 | 2,426,846 | (2,095,596) | 1,054,709 | ||
| Designated | Fund - Building Fund | 456,123 | 2,196 | (39,999) | 418420 | |
| 1,179,582 | 2,429,042 | (2,135,595) | 1,473,029 | |||
| At | At | |||||
| 1 July 2019 | Income | Expenditure | 30June 2020 | |||
| General funds | 622,450 | 3,299,060 | (3,198,051) | 723,459 | ||
| Designated | Fund - Building Fund | 595,764 | 3,080 | (142,721) | 456,123 | |
| 1,218,214 | 3,302,140 | (3,340,772) | 1,179,582 |
| 21. | ANALYSIS OFNET | ASSET | S | BETWEEN | FUN | DS | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Unrestricted | Total Funds | |||||||||||
| Funds | 2021 | |||||||||||
| Tangible fixed assets Current assets |
1,604,539 765,452 |
1,604,539 765,452 |
||||||||||
| Creditors less than 1 year Creditors greater than 1year |
(604,306) (292,656) |
(604,306) (292,656) |
||||||||||
| Net assets | 1,473,029 | 1,473,029 | ||||||||||
| Unrestricted | Total Funds | |||||||||||
| Funds | 2020 | |||||||||||
| Tangible fixed assets Current assets |
1,537,055 203,618 |
1,537,055 203,618 |
||||||||||
| Creditors less than 1 year Creditors greater than 1 year |
(41,455) (519,636) |
(41,455) (519,636) |
||||||||||
| Net assets | 1,179,582 | 1,179,582 | ||||||||||
| 22. | FINANCIAL INSTRUMENTS | |||||||||||
| The carrying amount | for each | category offinancial | instrument | is as follows: 2021 |
2020 | |||||||
| Financial assets that | are debt instruments | measured | at amortised | cost | ||||||||
| Financial assets that are debt instruments measured |
at | amortised | ||||||||||
| cost | 94,915 | 163,920 | ||||||||||
| Financial liabilities | measured | at amortised | cost | |||||||||
| Financial liabilities measured |
at | amortised cost | 896,962 | 561,091 | ||||||||
| 23. | ANALYSIS OF CHANGES | IN NET DEBT | ||||||||||
| At | ||||||||||||
| At 1 Jul | 2020 | Cash flows | 30Jun 2021 | |||||||||
| Cash at bank and in hand | 39,698 | 630,839 | 670,537 | |||||||||
| Bank overdrafls | (855) | 855 | ||||||||||
| Debt due within one year Debt due afler one year |
(9,865) (519,636) |
(566,817) 226,980 |
(576,682) (292,656) |
|||||||||
| (490,658) | 291,857 | (198,801) |