OpenCharities

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

2023-09-30-accounts

LegalandAdministrativeInformation...............cc:ccseeseeeeeneneeeeeeeeeeeeeeeeeeeneceeeeeeeaessnaaeeeaeeweaae1
Board.OfGOVEINOSS,.......ccccccccccceeecscesecueeeseesecseuueeseucuauscseuueuessuseeeseesuaesesetsnsecsaeetsenseeeseaeees2
TrusteesandDirectors...............:.c:cccceeseesecneaeceeeeeceeeeeeeeeeeeseeeseceeeeccceeaeeeeeeeeeeeeneeeeeneenerenies2
BoardStudentRepresentatives...............ccccccccccceessesseeceecceeeceaesaeeeeeeeeeeeeeeeeseeeeeeeesseeeseniagaes2
BoardStaffRepresentatives...............cccccceseeccceeeeeeeeaneaeaneceenectesseeeesenenensanaea
gecne nenserereeeese s 2
SeniorStaff...
cececescecceceenceeeeeeeeneeeeeeeeeeee
ee e eneeeeteneenecnecnecie ae aa ee eeeeeeeeeeeenentnnnsenieeee2
ReportoftheBoardofGovernors...............ccccccsecceseesnecneneeeeeeeeeeeeeeeeeeeeteeseeetecnecnensnenaeaeaaees3
1.
NatureofGoverningDOCUMENT...............:cceccccsecceceeeeeeeeeeeneeeeenenensnsneneeesaeseesanenaeeseeeeens3
2.
GovernanceandOrganisation...............cccccccccceeseeeeceeeeeteeeeeeeeeceeseaaeeeeeeeeeeseeeaeteneneagaaes3
SB.
AUCILOIS0...eececeseseeeeeeesesseeneeeeeeeeseeseaeneeseeeeeceaeeeeeeeencieaeeeereeseceeeeeeeeesssessaesaeseesinaneeees3
4.
Activities,AchievementsandFuturePlans..........
ceceeeeeeeeeeeeeeeeeeeeeeeeeenaaenaeeaeeeeaes4
5.
ResultsfortheY@arocccccssesscssscrceeceeeeeeeeesecsesseesersnessenieaaeeeseeetaetenserseeseontsseeessees7
6.
GovernorResponsibilitiesStateMent...................cc::ccceeceececeeeeenenaneaneesenteeeeesenereeeseeenaes9
7.
DisclosureofInformationtoAUGItOIS.0............ccccccceceseeeeeeneenetenseneceeeeeeeeeeeeenmeaeeeeeenees10
StatementofFinancialActivities.........0......cccccccecceeceeeeeeeeeeeeeceeeeeenaeeeeeeeeeteteeeeeeeeeteneneennaaaa11
StatementofFinancialPosition0.0.0.0...ccccccccesceeceeeeeeceeeeeeeeeeceaeaeeaaeneasaeaeevecseeseeeeeeeeeaaaa12
StatementofCashFIOW.............ccccccssessceceeceeeeeeeeeseeeceeteceentnenaaaaaeeeeeeeeseneeeeeereeseeniienaaanaa13
NotestotheACCOUNTS............:cccccecceseceneceeeeeeeeneeceeeteecneaaeeeeeneenaaaeeeseesenaaeeeeeeneteeianaeteestneea14
IndependentAuditor'sREPOrt........
cesseseeseseeteeceeeneeeeneeeeteeeeeeeeeteeseeeseneeneeeseessaueeeeeaeas24
CLASSOF20230000...cceesseceeeeenneeeeeeeneeeceeneeseeseeeseceeeessaceeeeseseeaaasscaeseseseaaseeseereeeseeneesga28

Unrestricted Unrestricted
General Designated Restricted Endowment TotalFunds TotalFunds
Notes Funds Funds Funds Funds 2022/23 2021/22
£ £ £ £ £ £
IncomeandExpenditureAccount:
INCOMEFROM:
IncomefromSponsors
VoluntaryIncome
IncomefromInvestments
OtherCharitableActivities
SRN 404,696
519,830
27,089
167,134
-
-
-
-
-
40,400
-
-
-
483,397
25,249
-
404,696
1,043,627
52,338
167,134
478,848
203,704
41,965
173,112
TotalIncomeandEndowments


1,118,749


-


40,400


508,646


1,667,795


897,629
EXPENDITUREON:
RaisingFunds a 45,579 - - - 45,579 62,419
CharitableActivities 1,149,660 9,506 19,960 6,773 1,185,899 1,170,905
Total


1,195,239


9,506


19,960


6,773


1,231,478


1,233,324
NetIncome/(Expenditure) (76,490) (9,506) 20,440 501,873 436,317 (335,695)
Gains/(Losses)onInvestments 5,781 - - 26,166 31,947 (196,712)

5,781

-

:

26,166

31,947

(196,712)
NetIncome/(Expenditure)AfterRealised
andUnrealisedGains/(Losses)
(70,709) (9,506) 20,440 528,039 468,264 (532,407)
Transfers 78,684 (44,375) - (34,309) - -
NetMovementinFunds
7,975

(53,881)

20,440

493,730

468,264

(532,407)
TotalFundsBroughtForwardat
1stOctober2022 1,078,740 77,881 15,179 721,597 1,893,397 2,425,804
TotalFundsCarriedForward
30thSeptember2023 1,086,715
24,000
35,619
1,215,327
2,361,661
1,893,397

Notes 2023 2022
£ £
FixedAssets
TangibleFixedAssets & 236,741 243,956
Investments 9 2,018,980 1,547,110
2,255,721 1,791,066
CurrentAssets
Debtors 10 114,294 100,979
CashatBankandinHand 111,552 81,259
225,846 182,238
Creditors
AmountsFallingDueWithinOneYear 11 119,906 79,907
NetCurrentAssets 105,940 102,331
NetAssets 2,361,661 1,893,397
Funds
GeneralFunds 12 1,086,715 1,078,740
DesignatedFunds 12 24,000 77,881
TotalUnrestrictedFunds 1,110,715 1,156,627
RestrictedFunds 12 35,619 15,179
EndowmentFunds 12 1,215,327 721,597
1,250,946 736,776
2,361,661 1,893,397

2023 2022
£ £
CashHowfromOperatingActivities
NetMovementinFunds 468,264 (532,407)
AdjustmentsFor:
DepreciationofTangibleAssets 7,215 &264
(Increase)/DecreaseinDebtors (13,315) (14,978)
Increase/(Decrease)inCreditors 39,999 (18,822)
(Gains)/LossesonInvestments (31,947) 196,712
InvestmentIncome (52,338) (41,965)


NetCashProvidedby/(Absorbedby)OperatingActivities



417,878



(403,196)
CashHowsFromInvestingActivities
TransfertoInvestments (519,116) -
ProceedsfromInvestmentDisposals 79,193 67,750
InvestmentIncomefrom DividendsandInterest 52,338 41,965


NetCash FromInvestingActivities



(387,585)



109,715
NetIncrease/(Decrease)inCashandCashEquivalentsin
theYear 30,293 (319,828)
CashandCashEquivalentsattheBeginningoftheYear 81,259 401,087

CashandCashEquivalentsatthe EndoftheYear

£

111,552

£


81,259

2. IncomefromSponsors Unrestricted Restricted Endowment Total Total
Funds Funds Funds Funds Funds
2023 2022
£ £ £ £ £
MovementForReformJudaism 205,869 - - 205,869 262,535
Liberal Judaism 159,827 - - 159,827 168,313
EuropeanUnionforReformJudaism 9,000 - - 9,000 18,000
JJBS Grant 30,000 - - 30,000 30,000

404,696

-

-

404,696

478,848
3. VoluntaryIncome Unrestricted Restricted Endowment Total Total
Funds Funds Funds Funds Funds
2023 2022
£ £ £ £ £
DonationsandLegacies 519,830 40,400 483,397 1,043,627 203,704

519,830

40,400

483,397

1,043,627

203,704
4, incomefromInvestments Unrestricted Restricted Endowment Total Total
Funds Funds Funds Funds Funds
2023 2022
£ £ £ £ £
interest onCashDeposits 2,017 - - 2,017 70
DividendsfromInvestments 25,072 - 25,249 50,321 47,895
Total
27,089

.

25,249

52,338

41,965

4a. OtherCharitableActivities Unrestricted Restricted Endowment Total Total
Funds Funds Funds Funds Funds
2023 2022
£ £ £ £ £
Other 167,134 - - 167,134 173,112
Total

167,134


.


-


167,134


173,112

In2022allOtherCharitableActivitiesincomewasunrestricted.
5. RaisingFunds Unrestricted Restricted Endowment Total Total
Funds Funds Funds Funds Funds
2023 2022
£ £ £ £ £
StaffCosts 32,472 - - 32,472 23,632
Publicity,Advertisingand
RabbinicRecruitment 13,107 - - 13,107 38,787
Total
45,579

-

-

45,579

62,419
6. CharitableActivities Unrestricted Restricted Endowment TotalFunds
Funds Funds
Funds
2023
£ £
£
£
Tuition 710,607 7,617
5,418
723,642
Student Welfare& Accommodation 34,505 5,430
-
39,935
Programmes,JewishLifelongLearningandInterfaith 276,036 - - 276,036
Library andSundries 138,018 6,913
1,355
146,286
Total

1,159,166


19,960


6,773


1,185,899
Comparatives Unrestricted Restricted Endowment TotalFunds
Funds Funds Funds 2022
£ £ £ £
Tuition 693,369 15,974 5,674 715,017
Student Welfare& Accommodation 22,741 5,430 - 28,171
Programmes,JewishLifelongLearningandInterfaith 263,900 - - 263,900
Library andSundries 155,486 6,973 1,418 163,817
Total
1,135,496

28,317

7,092

1,170,905
AnalysisofSupportCosts 2023 2022
E £
SupportStaffCosts 121,408 93,142
Rent 33,073 38,403
Insurance 18,888 17,410
Printing,Postage,Stationery 6,493 7,471
Telephone 1,649 2,057
ComputerCosts 32,297 19,037
Travelling 4,627 1,616
Depreciation 7,215 8,264
Accountancy,LegalandAuditFees 75,064 54,357
OtherCosts 15,020 15,238
Total
315,734

256,995

7.
AnalysisofTotalStaffCosts
2023 2022
StaffCosts: £ £
WagesandSalariesinclVisitingLecturers 578,123 553,997
SocialSecurityCosts 51,415 49,049
Pensioncosts 47,177 41,953
Total


676,715


644,993
AverageMonthlyNumberofEmployees 20 19
AverageFullTimeEquivalents 12 12
Theemolumentsofhigherpaidemployeesfellwithinthefollowing range:
£70,000- £80,000 - 1
£80,000- £90,000 1 -
KeyManagementCompensation
KeymanagementcompensationincludeTrusteesandmembersofsenior management.
Thecompensationpaidandpayabletokeymanagementforemployeeservicesis shownbelow;
Total Total
2023 2022
£ £
SalariesandOtherShortTermBenefits 270,252 267,962
PensionCosts 25,306 24,202


295,558

286,164
DuringtheyearnoTrusteesreceivedanyremunerationorbenefits(2022 -£Nil).
DuringtheyeartheCharityreceiveddonationsfromTrusteesandCharities(orTrusts)theycontrolof£1,818(2022:£4,875).
8.
FixedAssets
Leasehold Computer
Propertyand
Improvements
ida
Equipment
Total
£ £ £
Cost
Costat
1stOctober2022
351,104 15,527 366,631
Additions - - -
Costat30thSeptember2023
351,104

15,527

366,631
Depreciation
At1stOctober2022 107,344 15,331 122,675
Chargefortheyear 7,020 195 7,215
At30thSeptember2023

114,364


15,526


129,890
NetBookValueat30thSeptember2023
236,740

1

236,741
NetBookValueat30thSeptember2022 243,760 196 243,956

9.
Investments
Total Total
2023
2022
Marketvalue £
£
UKFixedInterest 211,965 160,744
OverseasFixedinterest 38,009 30,583
UKEquities 408,238 577,499
OverseasEquities 920,880 460,497
EmergingEconomies 85,881 19,997
Property 37,642 46,120
Alternatives 177,977 167,929
UKCash 138,388 83,741
Listedinvestmentsdealtwithona recognisedstockexchange:

2,018,980


1,547,110
QuotedInvestments £ £
MarketValueat1stOctober2022 1,547,110 1,785,224
TransferfromSaleofInvestmentProperty 475,000 -
TransferfromOverseasdonors 8,397 -
NetRealisedInvestmentGains 87,364 19,317
NetUnrealisedInvestmentGains/(Losses) (55,417) (216,028)
TransfertoCashatBank (79,193) (67,750)
IncomeReinvested 49,354 41,795
InterestIncomeReinvested 967 100
InvestmentManagersCharges (14,602) (15,548)

2,018,980

1,547,110
HistoricalCostasat30thSeptember2023

1,988,110


1,467,541
TotalReturn(AppliedtoSumindenFund) Endowment Unapplied Total
TotalReturn Endowment
£ £ £
BroughtForwardat1stOctober2022 601,145 6,731 607,876
Movements
Additions 483,397 483,397
InvestmentReturns(DivisandInterest) - 21,334 21,334
InvestmentReturns(Gains/Losses) - 22,241 22,241
LessInvestmentManagementCosts - (5,758) (5,758)

1,084,542

44,548

1,129,090
UnappliedTotalReturnAllocatedtoIncomeintheReportingPeriod - (30,394) (30,394)
NetMovementsinReportingPeriod
1,084,542

14,154

1,098,696
CarriedForward30thSeptember2023
1,084,542

14,154

1,098,696

10. Debtors 2023 2022
£ £
Trade Debtors 62,220 67,714
Other Debtors 52,074 33,265

114,294

100,979

11. Creditors :Amountsfallingduewithinoneyear :Amountsfallingduewithinoneyear 2023 2022
£ £
Trade Creditors 32,899 10,598
Other Creditors 19,060 19,922
Accruals 44,883 16,176
DeferredIncome 23,064 33,211



119,906


79,907
12. StatementofFunds Movementin Funds:
Balanceat
Income
Expenditure Gains/ Transfers Balanceat
1stOct2022 (losses) 30thSep2023
£
£
£ £ E £
GeneralReserve 1,078,740 1,118,749 (1,195,239) 5,781 78,684 1,086,715
DesignatedFunds
FundraisingDatabaseProject 26,027 - (5,440) - (20,587) -
Online TeachingProject 51,854 - (4,066) - (23,788) 24,000
Total Designated Funds
77,881

(9,506)

-

(44,375)

24,000
Total Unrestricted Funds
1,156,624

1,118,749

(1,204,745)

5,781

34,309

1,110,715

years.
Movementin Funds:
Balanceat
Income
Expenditure Gains/ Transfers Balanceat
1stOct2022 (losses) 30thSep2023
£
£
£ £ £ £
RestrictedFunds
EastEuropeanFund 372 - - - - 372
ProgressiveJudaismLibraryFund - 4,100 (4,100) - - -
RabinnicStudentsSupportFund
LibraryJudaicaFund 7,706 - - - - 7,706
ProfessorLudwickFinkelsteinStudentPrize
RaynorPrize
-
-
150
150
-
-
-
-
-
-
150

150
RIFItalienerConferenceFund 417 - - - - 417
JJBSFund- Pardes
ShoreshFund 424 5,000 (1,981) - - 3,443
KolChai- 3rdYearStudentsVocationalClassesFund 351 - - - - 351
EuropeanJudaism 5,909 - (1,500) - - 4,409
IsraelProgramme - 31,000 (12,379) - - 18,621
TotalRestrictedFunds

15,179



40,400


(19,960)


.


:



35,619
Movementin Funds:
Balanceat
Income
Expenditure Gains/ _‘Transfers Balanceat
1stOct2022 (losses) 30Sep2023
E
£
£ £ £ £
EndowmentFunds
ArthurandSybilSimonBursaryFund 16,234 570 (135) 523 (570) 16,622
BechlerCharitableTurst 95,322 3,345 (880) 3,402 (3,345) 97,844
SumindenBursaryFund 607,876 496,334 (6,758) 22,241 (30,394) 1,090,299
LionelBlueLectureFund 1,165 - - - - 4,165
SheilaShulmanChairFund 1,000 - - - 1,000
AmericanFriendsFund - 8,397 - 8,307
TotalEndowmentFunds

721,597



508,646


(6,773)


26,166


(34,309)




1,215,327
TotalFunds
1,893,397

1,667,795

—_(1,231,478)

31,947

0



2,361,661

Comparatives: MovementinFunds:
Balanceat Income Expenditure Gains/ Transfers
Balanceat
1Oct 2021 (losses) 30Sep2022
£ £ £ £ £
£
GeneralReserve 1,480,678 859,974 (1,176,792) (122,706) 37,586
1,078,740
DesignatedFunds -
FundraisingDatabaseProject 39,004 - (12,977) - - 26,027
OnlineTeachingProject 60,000 - (8,146) - - 51,854
TotalDesignatedFunds
99,004

-

(21,123)

-

-

77,881
TotalUnrestrictedFunds

1,579,682


859,974


(1,197,915)


(122,706)


37,586



1,156,621
MovementinFunds:
Balanceat Income Expenditure Gains/ Transfers
Balanceat
1Oct2021 (losses) 30Sep2022
£ £ £ £ £
£
RestrictedFunds
EastEuropeanFund 372 - - - - 372
ProgressiveJudaismLibraryFund - 6,913 (6,913) - - -
Rabinnic StudentsSupportFund 680 4,750 (5,430) - - -
LibraryJudaicaFund 7,706 - - - - 7,706
GertrudSteinLiberalJewishSynagogueTeé
4,501
- (4,501) - - -
ProfessorLudwickFinkelsteinStudentPrize
-
- - - - -
RIFItalienerConferenceFund 417 - - - 417
JJBSFund- Pardes - 2,500 (2,500) - - -
ShoreshFund 3,897 5,000 (8,473) - - 424
KoiChai- 3rdYearStudentsVocationalCla:
351
- - - - 351
EuropeanJudaism 6,409 - (500) - - 5,909
TotalRestrictedFunds

24,333


19,163


(28,317)


-


-


15,179
MovementinFunds:
Balanceat Income Expenditure Gains/ __Transfers
Balanceat
1Oct 2021 (losses) 30Sep2022
£ £ £ £ £
£
EndowmentFunds
ArthurandSybilSimonBursaryFund 17,856 402 (142) (1,480) (402)
16,234
BechlerCharitableTurst 105,865 2,389 (922) (9,621) (2,389)
95,322
TheSumindenBursaryFund 695,903 15,701 (6,028) (62,905) (34,795)
607,876
LionelBlueLectrureFund 1,165 - - - - 1,165
SheilaShulmanChairFund 1,000 - - - - 1,000
TotalEndowmentFunds

821,789


18,492


(7,092)


(74,006)


(37,586)



721,597
TotalFunds

2,425,804


897,629


(1,233,324)


(196,712)


-


1,893,397
13.
AnalysisofNetAssetsBetween
Funds Tangible investments NetCurrent Total
Fixed Assets 2023
£ £ £ £
UnrestrictedFunds 236,741 840,297 43,677 1,120,715
ResirictedFunds - - 35,619 35,619
EndowmentFunds - 1,178,683 36,644
1,215,327



236,741


2,018,980


115,940


2,371,661


Comparatives: Tangible Investments NetCurrent Total
Fixed Assets 2022
Assets
£ £ £
UnrestrictedFunds 243,956 842,467 70,198 1,156,621
RestrictedFunds - - 15,179 15,179
EndowmentFunds - 704,643 16,954 721,597



243,956


1,547,110


102,331


1,893,397
Contd...

15. AnalysisofChangesinNetDebt AtStartof Cash- Foreign OtherNon- AtEndof
Year Flows Exchange Cash Year
Movements Changes
£ £ £ £ £
Cash 81,259 30,293 - - 111,552
Cash Equivalents - - - - -
OverdraftFacilityRepayableonDemand - - - - -
Loans FallingDuewithinOneYear - - - - -
Loans FallingDueafterMoreThanOneYear - - - - -
FinanceLeaseObligations - - - - -

Total


81,259

30,293

:

-

111,552

2023 2022
£ £
Duewithin 1 years 2,808 2,808
Duebetween 2-5 years 7,020 9,828
9,828 12,636

10 June 2024