OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2021-01-31-accounts

Pages
Trustees' annual report 1to5
Independent
examiner's
report to the trustees
Statement offinancial activities
Statement offinancial position
Statement ofcash flows
Notes to the financial statements 10to 16

Year ended 31January 2021 2021
2021 2020
Unrestricted
funds Total funds Total funds
Note
Income and endowments
Donations
and
legacies 4 383,950 383,950 388,400
Investment
income
5 204,383 204483 256,674
Total income 588,333 588@33 645,074
Expenditure
Expenditure
on
raising funds:
Investment management costs 6 (77,361) (77461) (63,840)
Expenditure
on
charitable activities 7,8 (123,193) (123,193) (746,477)
Total expenditure (200,554) (200,554) (810,317)
Net income/(expenditure) and net movement in funds 387,779 387,779 (165,243)
Reconciliation offunds
Total funds brought
forward
2,011,665 2,011,665 2,176,908
Total funds carried forward 2,399,444 2,399,444 2,011,665

2021 2020
Note
Fixed assets
investments 14 2,439,146 2,439,146
Current assets
Debtors 15 47,831
Cash at bank and in hand 599,760 338,399
647,591 338,399
Creditors: amounts falling due within one year 16 (3,960) (15,880)
Net current assets 643,631 322,519
Total assets less current liabilities 3,082,777 ' 2,761,665
Creditors: amounts falling due after more than
one year 17 (683/33) (750,000)
Net assets 2,399,444 2,011,665
Funds ofthe charity
Unrestricted funds 2@99,444 2,011,665
Total charity funds 18 2@99,444 2,011,665

Year ended 31January 202 1
2021 2020
Cash flows from operating activities
Net income/(expenditure) 387,779 (165,243)
Adjustments for:
Dividends,
interest and rents
from investments (204,383) (256,674)
Accrued expenses 360
Changesin:
Trade and other debtors (47,831)
Trade and other creditors (11,920) (43,957)
Cash generated
from operations
123,645 (465,514)
Net cash from/(used
in) operating
activities
123,645 (465,514)
Cash flows from investing activities
Dividends,
interest and rents
from investments 204,383 256,674
Purchases ofother investments (81,707)
Net cash from investing
activities
204303 174,967
Cash flows from fltnancing activities
Proceeds from borrowings (66,667) (66,667)
Net cash used in financing activities (66,667) (66,667)
Net increase/(decrease)
in
cash and cash equivalents 261,361 (357,214)
Cash and cash equivalents at beginning ofyear 338,399 695,613
Cash and cash equivalents at end ofyear 599,760 330,399

4. Donations and legacies
Unrestricted Total Funds Unrestricted Total Funds
Funds 2021 Funds 2020
Donations
Donations Income 383,950 383,950 388,400 38$,400
5. Investment income
Unrestricted Total Funds Unrestricted Total Funds
Funds 2021 Funds 2020
Income from investment properties 204,383 204/83 256,674 256,674

Unrestricted Unrestricted Unrestricted Total Funds Unrestricted Unrestricted Total Funds
Funds 2021 Funds 2020
f
Property management expenses 55,325 55,325 36,098 36,098
Bank charges 185 185 309 309
Interest payable and similar charges 21,851 21,851 27,433 27,433
77,361 77/61 63,840 63,840
Expenditure on charitable activities by fund type
Unrestricted Total Funds Unrestricted Total Funds
Funds 2021 Funds 2020
f f
Donations paid 118,165 118,165 741,050 741,050
Support costs 5,028 5,02$ 5,427 5,427
123,193 123,193 746,477 746.477
Expenditure on charitable activities by activity type
Grant funding Total funds Total fund
of activities
f
Support costs 2021 2020
Donations paid 118,165 118,165 741,050
Governance costs 5,028 5,028 5,427
113,163 5,028 123,193 746,477
Analysis ofsupport costs
Accountancy Legal 4 Bank General
fees Professional
f
Charges expenses
f
Total 2021 Total 2020
f
Governance costs 4,560 430 34 4 5,028 5,427

Analysis ofgrants Year ended 31Januar y 2021
2021 2020
Grants to institutions
Choimel Dalim 42,315
Yetev Lev London Jerusalem Trust 42,300
YG SYeshiva Gedola Seminar 73/50
Ezer V'Hatzalah
Limited
170,000
Notzar Chesed 100,000
Tzedokah Vchesed 186,250
Tomchei Yotzei Anglia 120,000
V.H.L.TLimited 120,000
Donations
&85,000
29500 2,500
1189165 741,050
Total grants 118,165 741,050

Investments
Investment
properties
Cost or valuation
At 1February 2020 and 31January 2021 2,439,146
Impairment
At 1February 2020 and 31January 2021
Carrying
amount
At 31January 2021 2,439,146
At 31January 2020 2,439,146

15. MrJSchreiber, who
Debtors
has an extensive
knowledge ofthe property
m
arket.
2021 2020
Trade debtors 47,831
16. Creditors: amounts falling due within one year
2021 2020
Trade creditors 11,920
Accruals and deferred income 3,960 3,960
3,960 15,880
17. Creditors: amounts falling due after more than one year
2021 2020
Bank loans and overdrafts 683@33 750,000

Unrestri cted
funds
At At
1 February 31 January
2020 Income Expenditure 2021
General funds 2,011,665 588,333 (200,554) 2,399,444
At At
1 February 31 January
2019 Income Expenditure 2020
E f.
General funds 2,176,908 645,074 (810,317) 2,0)1,665

19. Analysis ofnet assets be t ween funds
Unrestrrcted Total Funds
Funds 2021
Investments 2,439,146 2,439,146
Current assets 647,591 647,591
Creditors less than
1 year
(3,960) (3,960)
Creditors greater than
1 year
(683,333) (683+33)
Net assets 2,399,444 2+99,444
Unrestricted Total Funds
Funds 2020
f,
Investments 2,439,146 2,439,146
Current assets 338,399 338,399
Creditors less than
1 year
(15,880) (15,880)
Creditors greater than
1 year
(750,000) (750,000)
Net assets 2,011,665 2,011,665
20. Analysis ofchanges in net debt
At
At 1 Feb 2020 Cash flows 31Jan 2021
f f
Cash at bank and in hand 338,399 261,361 599,760
Debt due after one year (750,000) 66,667 (683433)
(4)(,60() 328,028 (83+73)
21~ Related parties
Donations
received are from companies
connected to one or more of the trustees.
2021 2020
f
Newcastle
Lyme Properties
Limited 11,985 l3,070
Hemel Jempstead
Estates
Limited 52,700 68,400
Broad Estates Limited 18,720 18,725
StDavids Wolverhampton Limited 101,345
Omnia Doxford Limited 56,925 60,785
Crowncourt
Residential
Limited
40,000 40,000
Barnet Residential
Limited
92,535 86,075
Horley Victoria Limited 27,500
Bracknel1 Estates Limited 14,450
Slough Investments
Limited
40,000
Wokingham
Investments
Limited 29,135
Income
from
investment
properties relate to income from an investment
held
by a company
acting as a bare trustee for the charity,