| Statement ofFinanc | ial Activities Incor oratin |
ial Activities Incor oratin |
ial Activities Incor oratin |
Income and | Ex enditure | Account | |||
|---|---|---|---|---|---|---|---|---|---|
| For the Year Ended | 30June 2021 | Total | Total | ||||||
| Unrestricted | Restricted | Funds | Unrestricted | Restricted | Funds | ||||
| Incoming resources | Notes | Funds | Funds | 2021 | Funds | Funds | 2020 | ||
| Donations | 34,157 | 34,157 | 41,264 | 41,264 | |||||
| Fintas receivable | 100,152 | 100,152 | 99,699 | 99,699 | |||||
| Tax recoverable | under gift aid | 21,748 | 21,748 | 24,821 | 24,821 | ||||
| Investment income |
2,612 | 1,059 | 3,671 | 3,510 | 1,278 | 4,788 | |||
| Social functions | 260 | 260 | 2712 | 2,712 | |||||
| Sundry income | 47,975 | 47,975 | 40,768 | 40,768 | |||||
| 206,904 | 1,059 | 207,963 | 212,774 | 1,278 | 214,052 | ||||
| Resources expended: | |||||||||
| Direct charitable | ex enditure: | ||||||||
| Salaries &expenses of | officials | 66,399 | 66,399 | 68,802 | 68,802 | ||||
| "OrTorah Chadash" religion classes | 10,178 | 10,178 | 10,862 | 10,862 | |||||
| Kiddushim / Catering |
2,636 | 2,636 | 10,901 | 10,901 | |||||
| Ground rent |
68 | 68 | 68 | 68 | |||||
| Council tax and | water | rates | 3,291 | 3,291 | 3,272 | 3,272 | |||
| Light and heat | 10,863 | 10,863 | 10,099 | 10,099 | |||||
| Insurance | 10,945 | 10,945 | 9,993 | 9,993 | |||||
| Repairs | 5,631 | 22,975 | 28,606 | 11,857 | 11,831 | 23,688 | |||
| Laundry and cleaning |
330 | 330 | 352 | 352 | |||||
| Security | 9,933 | 9,933 | 16,762 | 16,762 | |||||
| Telephone &broadband | 430 | 430 | 208 | 208 | |||||
| Printing, postage |
&stationery | 378 | 378 | 842 | 842 | ||||
| Motor and travelling | expenses | 4,750 | 4,750 | 4,755 | 4,755 | ||||
| Legal and professional | fees | 2,231 | 2,231 | 5,412 | 5,412 | ||||
| Books | 108 | 108 | 45 | 45 | |||||
| Sundry expenses | 10,051 | 100 | 10,151 | 6,387 | 20 | 6,407 | |||
| 138,222 | 23,075 | 161,297 | 160,572 | 11,896 | 172,468 | ||||
| Costs ofmana ement |
and administration: | ||||||||
| Salaries &expenses of | officials | 36,018 | 36,018 | 22,580 | 22,580 | ||||
| Light and heat | 1,207 | 1,207 | 1,122 | 1,122 | |||||
| Telephone &broadband | 430 | 430 | 208 | 208 | |||||
| Printing, postage |
&,stationery | 1,135 | 1,135 | 2,527 | 2,527 | ||||
| Bank charges | 899 | 899 | 1,397 | 1,397 | |||||
| Independent Examiner's |
fees | 2,400 | 2,400 | 2,400 | 2,400 | ||||
| Sundry expenses | 4,150 | 4,150 | 4,908 | 4,908 | |||||
| 46,239 | 46,239 | 35,142 | 35,142 | ||||||
| Total resources expended | 184,461 | 23,075 | 207,536 | 195,714 | 11,896 | 207,610 | |||
| Incoming resources |
less | resources expended | 22,443 | (22,016) | 427 | 17,060 | (10,618) | 6,442 |
| Total | Total | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Funds | Unrestricted | Restricted | Funds | |
| Notes | Funds | Funds | 2021 | Funds | Funds | 2020 |
| Incoming resources less resources expended | 22,443 | (22,016) | 427 | 17,060 | (10,618) | 6,442 |
| Change in market value of investments | 703 | 703 | 4,106 | 4,106 | ||
| Net surplus/(deficit) for the year |
23,146 | (22,016) | 1,130 | 21,166 | (10,618) | 10,548 |
| Transfer between funds |
||||||
| 23,146 | (22,016) | 1,130 | 21,166 | (10,618) | 10,548 | |
| Total Funds at 1July 2020 | 882,141 | 126,518 | 1,008,659 | 860,975 | 137,136 | 998,111 |
| Total Funds at 30June 2021 | 905,287 | 104,502 | 1,009,789 | 882,141 | 126,518 | 1,008,659 |
| S anish and Portu uese |
S anish and Portu uese |
S na o ue H | S na o ue H | olland Par | k- London W | 11 | ||
|---|---|---|---|---|---|---|---|---|
| Balance Sheet at 30June | 2021 | |||||||
| Notes | 2021 | 2020 | ||||||
| Fixed Assets: | ||||||||
| Leasehold properties | 517,618 | 517,618 | ||||||
| Investments | 135,727 | 135,024 | ||||||
| 653,345 | 652,642 | |||||||
| Current Assets: | ||||||||
| Income tax recoverable | 10,341 | 2,346 | ||||||
| Sundry debtors and prepayments | 2,463 | 2,868 | ||||||
| Cash at bank and in hand | 409,507 | 379,024 | ||||||
| 422,311 | 384,238 | |||||||
| Liabilities falling due | within | one year: | ||||||
| Fintas received in advance | 36,789 | 5,365 | ||||||
| Sundry creditors and accruals | 29,079 | 12,599 | ||||||
| 65,868 | 17,964 | |||||||
| Net current assets | 356,443 | 366,274 | ||||||
| Total assets less current | liabilities | 1,009,789 | 1,018,916 | |||||
| Liabilities falling due |
after more than | |||||||
| one year: | 10,257 | |||||||
| Total assets less current | liabilities | 1,009,789 | 1,008,659 | |||||
| Represented by: |
||||||||
| Unrestricted funds |
||||||||
| General Accumulated | Fund | 905,287 | 882,141 | |||||
| Restricted funds | ||||||||
| Building Contingency | Fund | 42,323 | 2,628 | |||||
| Synagogue Restoration |
&, | Regeneration | Fund | 31,819 | ||||
| The John M Cohen, Julia | Cohen and | |||||||
| Esther Sassoon Memorial | Fund | 30,500 | ||||||
| Or Torah Chadash Fund |
26,623 | 26,320 | ||||||
| JIA Education Fund | 16,941 | 16,749 | ||||||
| Jack Poyastro Matrimony | Fund | 14,433 | 14,368 | |||||
| Esther &Joseph Sidlin | Memorial Fund |
1,697 | 1,677 | |||||
| Auntie Lena Memorial | Fund | 2,485 | 2,457 | |||||
| 104,502 | 126,518 | |||||||
| Total Funds | 10 | 1,009,789 | 1,008,659 |
| s to the Financial Statements for the Year Ended 30June 2 |
s to the Financial Statements for the Year Ended 30June 2 |
021 continued | |
|---|---|---|---|
| Investment Income |
2021 | 2020 | |
| Interest receivable | on cash deposits | 2,668 | 3,548 |
| Income from listed | investments | 1,003 | 1,240 |
| 3,671 | 4,788 | ||
| 2021 | 2020 | ||
| Recharge ofOr Torah Chadash costs | 3,098 | ||
| Or Torah Chadash | levy | 806 | 1,847 |
| Nursery rent |
40,461 | 28,333 | |
| Furlough claims |
4,778 | 5,943 | |
| Security grants | 1,618 | 1,206 | |
| Other income | 312 | 341 | |
| 47,975 | 40,768 | ||
| Em lo ment Costs | 2021 | 2020 | |
| Included within Salaries &,expenses ofofficials and |
|||
| Or Torah Chadash | religion classes are the following: | ||
| Wages and salaries | 104,849 | 92,477 | |
| Social Security costs | 5,441 | 4,330 | |
| Pension contributions | 555 | 208 | |
| 110,845 | 97,015 |
| during the year. The averag | e number offull time empl | oyees during the year was 3(2020:2). |
|
|---|---|---|---|
| Leasehold Pro erties | 2021 | 2020 | |
| At cost - 907years unexpired | |||
| Synagogue and Communal |
Hall | 9,932 | 9,932 |
| Semoff Hall | 5,885 | 5,885 | |
| Suzanne Dellal Hall | 485,891 | 485,891 | |
| 8 StJames's Gardens | 15,910 | 15,910 | |
| 517,618 | 517,618 |
| due within |
one year as part ofsundry credit |
one year as part ofsundry credit |
ors and accruals. | ||
|---|---|---|---|---|---|
| 0 eratin | Lease Commitments | 2021 | 2020 | ||
| The total | offuture minimum | lease payments | under a non-cancellable | ||
| operating | lease as at 30June | 2021 were as | follows: | ||
| Not later | than one year | 3,224 | 3,715 | ||
| Later than one year and not | later than five years | 538 | 619 | ||
| 3,762 | 4,335 |
| . Funds | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Anal sis ofnet assets |
between | funds | Tangible | Current | Current | |||||||
| Fixed Assets | Assets | Liabilities | Total | |||||||||
| Restricted funds |
||||||||||||
| Building Contingency | Fund | 42,323 | 42,323 | |||||||||
| Or Torah Chadash Fund |
26,623 | 26,623 | ||||||||||
| JIA Education Fund |
16,941 | 16,941 | ||||||||||
| Jack Poyastro Matrimony | Fund | 14,433 | 14,433 | |||||||||
| Esther &Joseph Sidlin | Memorial | Fund | 1,697 | 1,697 | ||||||||
| Auntie Lena Memorial | Fund | 2,485 | 2,485 | |||||||||
| Total restricted funds |
104,502 | 104,502 | ||||||||||
| Unrestricted funds |
||||||||||||
| General Accumulated | Fund | 653,345 | 317,809 | (65,868) | 905,287 | |||||||
| Total | 653,345 | 422,311 | (65,868) | 1,009,788 | ||||||||
| Change in | ||||||||||||
| Market | Transfer | |||||||||||
| Movement in funds |
At 1 July | Incoming | Outgoing | Value of | Between | At 30June | ||||||
| 2020 | Resources | Resources | Investments | Funds | 2021 | |||||||
| Restricted funds |
||||||||||||
| Building Contingency | Fund | 2,628 | 351 | (22,975) | 62,319 | 42,323 | ||||||
| Synagogue Restoration |
and | |||||||||||
| Regeneration Fund |
31,819 | (31,819) | ||||||||||
| The John M Cohen, Julia | Cohen | and | ||||||||||
| Esther Sassoon | Memorial | Fund | 30,500 | (30,500) | ||||||||
| Or Torah Chadash Fund |
26,320 | 303 | 26,623 | |||||||||
| JIA Education Fund | 16,749 | 193 | 16,942 | |||||||||
| Jack Poyastro Matrimony | Fund | 14,368 | 165 | (100) | 14,433 | |||||||
| Esther &Joseph Sidlin | Memorial | Fund | 1,677 | 19 | 1,697 | |||||||
| Auntie Lena Memorial | Fund | 2,457 | 28 | 2,485 | ||||||||
| Total restricted funds |
126,518 | 1,059 | (23,075) | 104,502 | ||||||||
| Unrestricted funds |
||||||||||||
| General Accumulated | Fund | 882,141 | 206,904 | (184,461) | 703 | 905,287 | ||||||
| Total Funds | 1,008,659 | 207,963 | (207,536) | 703 | 1,009,789 | |||||||
| a) General Accumulated |
Fund | |||||||||||
| Included within this fund |
are | the following | funds: |