| Page | |||||
|---|---|---|---|---|---|
| Trustees' | annual report | (incorporating | the director's report) | ||
| Independent auditor's |
report to the members | ||||
| Statement | offinancial | activities (including | income and expenditure | ||
| account) | 14 | ||||
| Statement | offinancial | position | 15 | ||
| Statement | ofcash flows | 16 | |||
| Notes to | the financial | statements | 17 |
| financial s |
tatements ofthe charit | tatements ofthe charit | y for the year ende | d 5 Ap | ril 2021. | |
|---|---|---|---|---|---|---|
| Reference | and administrative | details | ||||
| Registered | charity name | Project S.E.E,D | Limited | |||
| Charity registration | number | 1155460 | ||||
| Company | registration | number | 03805072 | |||
| Principal | office | Mowbzay House | ||||
| office | 58-70Edgware Way | |||||
| Edgware | ||||||
| Middlesex | ||||||
| HA8 8DJ | ||||||
| Registered | office | New Burlington | House | |||
| 1075Finchley Road | ||||||
| London | ||||||
| NW11 OPU | ||||||
| The trustees | Rabbi H Ebrentreu | |||||
| Mr M Bordon | ||||||
| Mr MZ Morris | ||||||
| Mr D Rosenthal | ||||||
| Auditor | Cohen Arnold | |||||
| Chartered accountants |
&statutory | auditor | ||||
| New Burlington | House | |||||
| 1075Finchley Road | ||||||
| LONDON | ||||||
| NW11 OPU |
| 2021 | 2020 | ||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | ||||||
| funds | funds | Total funds | Total funds | ||||
| Note | g | ||||||
| Income and endowments | |||||||
| Donations and legacies |
5 | 1,283,856 | 195,822 | 1,479,678 | 1,697,361 | ||
| Charitable activities |
6 | 46,812 | 46,812 | 227,617 | |||
| Other trading activities |
7 | 38,200 | 38,200 | ||||
| Investment income |
8 | 11 | 11 | 1,696 | |||
| Other income | 9 | 279,492 | 279,492 | ||||
| Total income | 1,648,371 | 195,822 | 1,844,193 | 1,926,674 | |||
| Expenditure | |||||||
| Expenditure on raising funds: |
|||||||
| Costs ofraising donations | snd | ||||||
| legacies | 10 | 31,126 | 31,126 | 22,379 | |||
| Expenditure on charitable |
activities | 11,12 | 1,512,855 | 86,600 | 1,599,455 | 1,992,439 | |
| Total expenditure | 1,543,981 | 86,600 | 1,630,581 | 2,014,818 | |||
| Net income/(expenditure) | 104,390 | 109,222 | 213,612 | (88,144) | |||
| Transfers between funds | 196,229 | (196,229) | |||||
| Net movement in funds |
300,619 | (87,007) | 213,612 | (88,144) | |||
| Reconciliation offunds |
|||||||
| Total funds brought forward |
315,460 | 232,007 | 547,467 | 635,611 | |||
| Total funds carried forward | 616,079 | 145,000 | 761,079 | 547,467 |
| 5April 202 | 1 | |||||
|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||
| Nate | ||||||
| Fixed assets | ||||||
| Tangible fixed assets | 17 | 120,409 | 84,809 | |||
| Current assets | ||||||
| Debtors | 18 | 83,351 | 139,246 | |||
| Cash at bank | and in hand | 800,493 | 611,700 | |||
| 883,844 | 750,946 | |||||
| Creditors: amounts | falling due within | one year | 20 | 66,369 | 93,466 | |
| 1%etcurrent | assets | 817,475 | 657,480 | |||
| Total assets | less current liabilities | 937,884 | 742,289 | |||
| Creditors: amounts | falling due after | more than one year | 21 | 176,805 | 194,822 | |
| Net assets | 761,079 | 547,467 | ||||
| Funds ofthe | charity | |||||
| Restricted funds | 145,000 | 232,007 | ||||
| Unrestricted | funds | 616,079 | 315,460 | |||
| Total charity funds | 23 | 761,079 | 547,467 |
| Year ended 5April 2021 | ||||
|---|---|---|---|---|
| 2021 | 2020 | |||
| Note | g | |||
| Cash flows from operating Net income/(expenditure) |
activities | 213,612 | (88,144) | |
| Adjustments for: Depreciation oftangible fixed assets Dividends, interest and rents from investments |
20,167 | 18,956 (1,696) |
||
| Other interest receivable and similar income | (11) | |||
| Interest payable and similar Accrued (income)/expenses |
charges | 4,732 (63,676) |
6,259 71,476 |
|
| Changesin: | ||||
| Trade and other debtors | 55,895 | (23,145) | ||
| Trade and other creditors | 17,804 | (38,378) | ||
| Cash generated from operations |
248,523 | (54,672) | ||
| Interest paid | (4,732) | (6,259) | ||
| Interest received | 11 | |||
| Net cash fiom/(used in) operating activities |
243,802 | (60,931) | ||
| Cash flows from investing | activities | |||
| Dividends, interest snd rents |
from investments | 1,696 | ||
| Purchase oftangible assets | (55,767) | (5,308) | ||
| Net cash used in investing activities |
(55,767) | (3,612) | ||
| Net increase/(decrease) in |
cash and cash equivalents | 188,035 | (64,543) | |
| Cash and cash equivalents | at beginning ofyear | 611,700 | 676,243 | |
| Cash and cash equivalents | at end ofyear | 19 | 799,735 | 611,700 |
| 5. | The charity Donations |
is a company limi and legacies |
ted by gua | rantee and has |
no share capit | al. | |
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total Funds | |||||
| Funds | Funds | 2021 | |||||
| 6 | |||||||
| Donations | |||||||
| Donations | 1,283,856 | 195,822 | 1,479,678 | ||||
| Unrestricted | Restricted | Total Funds | |||||
| Funds | Funds | 2020 | |||||
| 6 | |||||||
| Donations | |||||||
| Donations | 1,383,979 | 313,382 | 1,697,361 | ||||
| 6. | Charitable | activities | |||||
| Unrestricted | Total Funds | Unrestricted | Total Funds | ||||
| Funds | 2021 | Funds | 2020 | ||||
| 5 | |||||||
| Other income from charitable | activities | 46,812 | 46,812 | 227,617 | 227,617 |
| Unrestricted | Unrestricted | Total Funds | Unrestricted | Total Funds | |||||
|---|---|---|---|---|---|---|---|---|---|
| Funds | 2021 | Funds | 2020 | ||||||
| 8 | 8 | ||||||||
| Fundraising | income | 38,200 | 38,200 | ||||||
| 8. | Investment | income | |||||||
| Unrestricted | Total Funds | Unrestricted | Total Funds | ||||||
| Funds | 2021 | Funds | 2020 | ||||||
| f | E | ||||||||
| Income from | other investments | 1,696 | 1,696 | ||||||
| Bank interest | receivable | 11 | 11 | ||||||
| 11 | 11 | 1,696 | 1,696 | ||||||
| 9. | Other income | ||||||||
| Unrestricted | Total Funds | Unrestricted | Total Funds | ||||||
| Funds | 2021 | Funds | 2020 | ||||||
| K | |||||||||
| Coronsvirus | Job Retention | Scheme | |||||||
| Grant | 279,492 | 279,492 | |||||||
| 10. | Costs ofraising donations | and legacies | |||||||
| Unrestricted | Total Funds | Unrestricted | Total Funds | ||||||
| Funds | 2021 | Funds | 2020 | ||||||
| f, | |||||||||
| Costs ofraising donations | and legacies | ||||||||
| -Donations | 31,126 | 31,126 | 22,379 | 22,379 | |||||
| 11. | Expenditure | on charitable | activities by fund | type | |||||
| Unrestricted | Restricted | Total Funds | |||||||
| Funds | Funds | 2021 | |||||||
| Seminars, | courses and community | programmes | 1,493,662 | 86,600 | 1,580,262 | ||||
| Supportcosts | 19,193 | 19,193 | |||||||
| 1,512,855 | 86,600 | 1,599,455 | |||||||
| Unrestricted | Restricted | Total Funds | |||||||
| Funds | Funds | 2020 | |||||||
| E | |||||||||
| Seminars, courses and community | programmes | 1,775,041 | 210,446 | 1,985,487 | |||||
| Support costs | 6,952 | 6,952 | |||||||
| 1,781,993 | 210,446 | 1,992,439 |
| Activities | ||||||
|---|---|---|---|---|---|---|
| undertaken | Grant funding | Total funds | Total fund | |||
| directly f |
ofactivities f |
Support costs f |
2021 f |
2020 | ||
| Seminars, courses and | ||||||
| community | programmes | 1,578,247 | 2,015 | 1,580,262 | 1,985,487 | |
| Governance | costs | 19,193 | 19,193 | 6,952 | ||
| 1,578,247 | 2,015 | 19,193 | 1,599,455 | 1,992,439 |
| 13. | Net income/(expenditure) | ||||
|---|---|---|---|---|---|
| Net income/(expenditure) | is stated after charging/(crediting): | ||||
| 2021 | 2020 | ||||
| Depreciation oftangible | fixed assets | 20,167 | 18,956 | ||
| Foreign exchange differences | (40) | ||||
| 14. | Auditors' remuneration |
||||
| 2021 | 2020 | ||||
| f | |||||
| Fees payable for the audit ofthe financial | statements | 7,800 | 6,702 |
| The total | staff costs and | employee benefits for the reporting period are analysed as |
employee benefits for the reporting period are analysed as |
follows: |
|---|---|---|---|---|
| 2021 | 2020 | |||
| Wages and salaries | 957,876 | 946,843 | ||
| Social security costs | 75,779 | 63,050 | ||
| Employer | contributions | to pension plans | 52,297 | 53,352 |
| 1,085,952 | 1,063,245 |
| The average head count o | femployees during t |
he year was 42 (2020:42). | |
|---|---|---|---|
| The number ofemployees | whose remuneration | for the year fell within the following | bands, were: |
| 2021 | 2020 | ||
| No. | Nc. | ||
| f60000tof69999 | 1 | 1 |
| 17. | expenses incurred by the tr Tangible fixed assets |
ustees for services prov | ided to t | he charity. | ||
|---|---|---|---|---|---|---|
| Long | ||||||
| leasehold Fixtures and | Torah | |||||
| property f |
fittings | Equipment t |
scrolls s |
Total | ||
| Cost | ||||||
| At 6April 2020 | 81,273 | 75,204 | 34,433 | 190,910 | ||
| Additions | 14,221 | 540 | 41,006 | 55,767 | ||
| At 5April 2021 | 95,494 | 75,204 | 34,973 | 41,006 | 246,677 | |
| Depreciation | ||||||
| At 6April 2020 | 28,948 | 53,923 | 23,230 | 106,101 | ||
| Charge for the year | 11,091 | 5,320 | 2,936 | 820 | 20,167 | |
| At 5April 2021 | 40,039 | 59,243 | 26,166 | 820 | 126,268 | |
| Carrying amount |
||||||
| At 5April 2021 | 55,455 | 15,961 | 8,807 | 40,186 | 120,409 | |
| At 5 April 2020 | 52,325 | 21,281 | 11,203 | 84,809 | ||
| 18. | Debtors | |||||
| 2021 | 2020 | |||||
| t: | ||||||
| Prepayments and accrued income |
22,274 | 52,005 | ||||
| Other debtors | 61,077 | 87,241 | ||||
| 83,351 | 139,246 | |||||
| 19. | Cash and cash equivalents | |||||
| Cash and cash equivalents | comprise the following: | |||||
| 2021 | 2020 | |||||
| Cash atbank and in hand | 800,493 | 611,700 | ||||
| Bank overdrafts | (758) | |||||
| 799,735 | 611,700 |
| 20. | Creditors: amounts | falling due within one year |
||
|---|---|---|---|---|
| 2021 | 2020 | |||
| Bank loans and overdrafts | 758 | |||
| Trade creditors | 26,607 | |||
| Accruals and deferred income | 7,800 | 71,476 | ||
| Social security and other taxes | 18,834 | 21,990 | ||
| Other creditors | 12,370 | |||
| 66,369 | 93,466 | |||
| 21. | Creditors: amounts | falling due after more than one year | ||
| 2021 | 2020 | |||
| Other creditors | 176,805 | 194,822 |
| Unrestri | cted funds |
||||||
|---|---|---|---|---|---|---|---|
| At | At | ||||||
| 6 | April 2020 | Income t |
Expenditure | Transfers f |
5April 2021 | ||
| General | funds | 315,460 | 1,648,371 | (1,543,981) | 196,229 | 616,079 | |
| At | At | ||||||
| 6 | April 2019 | Income | Expenditure | Tmnsfers | 5April 2020 | ||
| s | |||||||
| General | funds | 507,708 | 1,613,292 | (1,804,372) | (1,168) | 315,460 |
| Restricted funds | |||||||
|---|---|---|---|---|---|---|---|
| At | At | ||||||
| 6April 2020 | Income | Expenditure | Transfers f |
5April 2021 | |||
| Restricted Funds | 232,007 | 195,822 | (86,600) | (196,229) | 145,000 | ||
| At | At | ||||||
| 6April 2019 f, |
Income f |
Expenditure f. |
Transfers f |
5 April 2020 | |||
| Restricted Funds | 127,903 | 313,382 | (210,446) | 1,168 | 232,007 | ||
| Analysis ofnet assets between | funds | ||||||
| Unrestricted | Restricted | Total Funds | |||||
| Funds | Funds | 2021 | |||||
| f. | |||||||
| Tangible fixed assets | 120,408 | 120,408 | |||||
| Current assets | 733,845 | 150,000 | 883,845 | ||||
| Creditors less than | 1 year | (66,369) | (66,369) | ||||
| Creditors greater than | 1year | (176,805) | (176,805) | ||||
| Net assets | 611,079 | 150,000 | 761,079 | ||||
| Unrestricted | Restricted | Total Funds | |||||
| Funds | Funds | 2020 | |||||
| f | |||||||
| Tangible fixed assets | 28,071 | 56,738 | 84,809 | ||||
| Current assets | 575,677 | 175,269 | 750,946 | ||||
| Creditors less than | 1year | (288,288) | (288,288) | ||||
| Creditors greater than | 1 year | ||||||
| Net assets | 315,460 | 232,007 | 547,467 | ||||
| Analysis ofchanges in net debt | |||||||
| At | |||||||
| At 6Apr 2020 | Cash flows | 5Apr 2021 | |||||
| Cash at bank and in | hand | 611,700 | 188,793 | 800,493 | |||
| Bank overdrafts | (758) | (758) | |||||
| 611,700 | 188,035 | 799,735 |