| Page | ||||
|---|---|---|---|---|
| Reference and Administrative | Details ofthe Company, | its Trustees and Advisers | ||
| Trustees' Report |
2-4 | |||
| Independent | Auditor's Report |
on the Financial Statements | 5-8 | |
| Consolidated | Statement ofFinancial Activities | |||
| Consolidated | Balance Sheet | 10 | ||
| Company Balance Sheet |
||||
| Consolidated | Statement ofCash Flows | 12 | ||
| Notes tothe | Financial Statements | 13-22 |
| Trustees | D Tannen | |||
|---|---|---|---|---|
| MI Tannen | ||||
| DA Tannen | ||||
| J M Miller | ||||
| Company | registered | |||
| number | 01477534 | |||
| Charity registered | ||||
| number | 279476 | |||
| Registered | office | Sutherland | House | |
| 70-78West Hendon | Broadway | |||
| London | ||||
| NW9 7BT | ||||
| Company | secretary | J M Miller | ||
| Auditors | Melinek Fine LLP | |||
| Chartered | Accountants | |||
| Statutory Auditors | ||||
| Winston House |
||||
| 349Regents Park Road | ||||
| London | ||||
| N3 1DH | ||||
| Bankers | Barclays Bank Plc | |||
| 1 Churchill | Place | |||
| Canary Wharf | ||||
| London | ||||
| E145HP |
| Unrestricted | Total | Total | |||||
|---|---|---|---|---|---|---|---|
| funds | funds | funds | |||||
| 2021 | 2021 | 2020 | |||||
| Note | E | E | F | ||||
| Income from: | |||||||
| Donations and legacies |
5 | 28,665 | 28,665 | 323,026 | |||
| Investments | 6 | 1,737,599 | 1,737,599 | 1,954,839 | |||
| Total income | 1,766,264 | 1,766,264 | 2,277,865 | ||||
| Expenditure on: |
|||||||
| Raising funds | 7 | 1,053,537 | 1,053,537 | 1,159,038 | |||
| Charitable activities |
216,913 | 216,913 | 273,124 | ||||
| Total expenditure | 1,270,450 | 1,270,450 | 1,432,162 | ||||
| Net income for the year and | movement | in funds | |||||
| before other recognised | gains/(losses) | 495,814 | 495,814 | 845,703 | |||
| Other recognised gains/(losses): |
|||||||
| Gains/(losses) on revaluation |
offixed assets | 219,044 | 219,044 | (2,175,000) | |||
| Net movement in funds |
714,858 | 714,858 | (1,329,297) | ||||
| Reconciliation offunds: |
|||||||
| Total funds brought forward |
15,133,491 | 15,133,491 | 16,462,788 | ||||
| Net movement in funds |
714,858 | 714,858 | (1,329,297) | ||||
| Total funds carried forward | 15,848,349 | 15,848,349 | 15,133,491 |
| 2021 | 2020 | ||||||
|---|---|---|---|---|---|---|---|
| Note | F | F | |||||
| Fixed assets | |||||||
| Investment property |
14 | 25,013,900 | 24,794,856 | ||||
| 25,013,900 | 24,794,856 | ||||||
| Current assets | |||||||
| Debtors | 15 | 566,219 | 586,198 | ||||
| Cash at bank and | in hand | 4,653,906 | 5,004,091 | ||||
| 5,220,125 | 5,590,289 | ||||||
| Creditors: amounts | falling due within one | ||||||
| year | 16 | (597,900) | (668,739) | ||||
| Net current assets | 4,622,225 | 4,921,550 | |||||
| Total assets less | current liabilities | 29,636,125 | 29,716,406 | ||||
| Creditors: amounts than one year |
falling due after more | 17 | (13,787,776) | (14,582,915) | |||
| Net assets excluding | pension asset | 15,848,349 | 15,133,491 | ||||
| Total net assets | 15,848,349 | 15,133,491 | |||||
| Charity funds | |||||||
| Unrestricted funds |
18 | 15,848,349 | 15,133,491 | ||||
| Total funds | 15,848,349 | 15,133,491 |
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| Note | f. | |||||
| Fixed assets | ||||||
| Investments | 13 | 181,902 | 181,902 | |||
| Investment property |
14 | 18,060,000 | 18,592,277 | |||
| 18,241,902 | 18,774,179 | |||||
| Current assets | ||||||
| Debtors | 15 | 1,928,559 | 2,024,497 | |||
| Cash at bank and | in hand | 2,519,722 | 2,841,942 | |||
| 4,448,281 | 4,866,439 | |||||
| Creditors: amounts | falling due within one | |||||
| year | 16 | (1,286,537) | (1,423,868) | |||
| Net current assets | 3,161,744 | 3,442,571 | ||||
| Total assets less | current liabilities | 21,403,646 | 22,216,750 | |||
| Creditors: amounts | falling due after more | |||||
| than one year | 17 | (11,213,776) | (11,981,915) | |||
| Total net assets | 10,189,870 | 10,234,835 | ||||
| Charity funds | ||||||
| Unrestricted funds |
10,189,870 | 10,234,835 | ||||
| Total funds | 10,189,870 | 10,234,835 |
| 2021 | 2020 | ||||||
|---|---|---|---|---|---|---|---|
| Note | F | E | |||||
| Cash flows from operating | activities | ||||||
| Net cash used in operating |
activities | 19 | 1,180,263 | 1,686,599 | |||
| Cash flows from investing | activities | ||||||
| Purchase oftangible fixed assets |
(125,780) | ||||||
| Net cash provided by/(used |
in) investing | activities | (125,780) | ||||
| Cash flows from financing | activities | ||||||
| Repayments of borrowing |
(756,198) | (423,718) | |||||
| Interest payable | (774,250) | (804,771) | |||||
| Net cash used in financing | activities | (1,530,448) | (1,228,489) | ||||
| Change in cash and cash |
equivalents | in | the year | (350,185) | 332,330 | ||
| Cash and cash equivalents | at the beginning | ofthe year | 5,004,091 | 4,671,761 | |||
| Cash and cash equivalents | at the end of | the year | 20 | 4,653,906 | 5,004,091 | ||
| The notes on pages 13to 22 | form part of these financial statements |
| Unrestricted | Total | Total | ||||||
|---|---|---|---|---|---|---|---|---|
| funds | funds | funds | ||||||
| 2021 E |
2021f | 2020 F |
||||||
| Investment | income | - | local | investment | properties | 1,736,986 | 1,736,986 | 1,954,214 |
| Investment | income | - | local | cash | 613 | 613 | 625 | |
| 1,737,599 | 1,737,599 | 1,954,839 |
| Unrestricted | Total | Total | |
|---|---|---|---|
| funds | funds | funds | |
| 2021f | 2021 | 2020 F |
|
| Bank loan interest | 774,250 | 774,250 | 804,771 |
| Bank charges | 13,123 | 13123 | 2,225 |
| Property expenses | 266,164 | 266,164 | 352,042 |
| 1,053,537 | 1,053,537 | 1,159,038 |
| Grants to | Total | Total | ||
|---|---|---|---|---|
| Institutions | funds | funds | ||
| 2021 | 2021 | 2020 | ||
| F | E | F | ||
| Grants | payable | 203,713 | 203,713 | 259,924 |
| Analysis of | grants (continued) | ||
|---|---|---|---|
| 2021 | |||
| E | |||
| Name of institution | |||
| Achisomoch | Aid Co | 65,000 | |
| WST Charity | 19,500 | ||
| Menorah Foundation |
18,950 | ||
| Hasmonean | High School Charitable | Trust | 25,650 |
| 129,100 | |||
| Other grants | to institutions | 74,613 | |
| 203,713 |
| Grant | |||||||
|---|---|---|---|---|---|---|---|
| funding of | Support | Total | Total | ||||
| activities | costs | funds | funds | ||||
| 2021 F |
2021 E |
2021f | 2020f | ||||
| Grants payable | 203,713 | 203,713 | 259,924 | ||||
| Auditors | fees (see note below) | 13,200 | 13,200 | 13,200 | |||
| 203,713 | 13,200 | 216,913 | 273,124 | ||||
| Auditor's | remuneration | ||||||
| 2021 | 2020 | ||||||
| E | F | ||||||
| Fees payable to the Company's | auditor | for the audit ofthe Company's | |||||
| annual accounts | 4,200 | 4,200 | |||||
| Fees payable to the Company's | auditor | in respect of: | |||||
| The auditing | ofaccounts ofassociates | ofthe charity | 9,000 | 9,000 |
| Investments | |
|---|---|
| in | |
| subsidiary | |
| companies | |
| Company | |
| Cost or valuation | |
| At 1 July 2020 | 181,902 |
| At 30June 2021 | 181,902 |
| Net book value | |
| At 30June 2021 | 181,902 |
| At 30June 2020 | 181,902 |
| Principal subsidiaries |
| Names | Company | Principal | activity | Class of | Holding | |||
|---|---|---|---|---|---|---|---|---|
| number | shares | |||||||
| Britven Properties Limited |
965961 | Property | investment | Ordinary | 100% | |||
| Chromegrove | Limited | 1047148 | Property | investment | Ordinary | 1QQ% | ||
| Neonhome | Properties | Limited | 2618179 | Property | investment | Ordinary | 1QQ% | |
| The financial | results of | the subsidiaries | for the year were: | |||||
| Profit/(Loss) | Net assets | |||||||
| for | the yearf | |||||||
| Britven Properties Limited |
(108,040) | 41,947 | ||||||
| Chromegrove | Limited | 491,321 | 2,387,097 | |||||
| Neonhome | Properties | Limited | 368,&40 | 3,411,510 |
| Long term | ||||
|---|---|---|---|---|
| Freehold | leasehold | |||
| investment | investment | |||
| property | propertyf | Total | ||
| Valuation | ||||
| At 1 July | 2020 | 18,772,277 | 6,022,579 | 24,794,856 |
| Surplus/ | (deficit) on revaluation | (532,277) | 751,321 | 219,044 |
| At 30June 2021 | 18,240,000 | 6,773,900 | 25,013,900 |
| Freehold | ||
|---|---|---|
| investment | ||
| property | ||
| E | ||
| Valuation | ||
| At 1 July 2020 | 18,592,277 | |
| Surplus/(deficit) | on revaluation | (532,277) |
| At 30June 2021 | 18,060,000 |
| Group | Group | Company | Company | ||
|---|---|---|---|---|---|
| 2021 | 2020 | 2021 | 2020 | ||
| E | E | ||||
| Due within one year | |||||
| Trade debtors | 10,246 | 7,372 | 10,006 | ||
| Amounts owed by group undertakings |
1,377,225 | 1,465,219 | |||
| Other debtors | 535,094 | 549,288 | 528,269 | 537,003 | |
| Prepayments | and accrued income | 20,879 | 29,538 | 13,059 | 22,275 |
| 566,219 | 586,198 | 1,928,559 | 2,024,497 |
| Group | Group | Company | Company | ||
|---|---|---|---|---|---|
| 2021 | 2020 | 2021 | 2020 | ||
| E | F | E | |||
| Bank overdrafts | 10,343 | ||||
| Bank loans | 500,639 | 461,698 | 473,639 | 434,698 | |
| Amounts owed to group undertakings |
719,801 | 798,796 | |||
| Other taxation and social security | 15,325 | 27,498 | 15,325 | 27,498 | |
| Other creditors | 29,782 | 41,487 | 25,617 | 14,478 | |
| Accruals and deferred | income | 52,154 | 138,056 | 52,155 | 138,055 |
| 597,900 | 668,739 | 1,286,537 | 1,423,868 |
| Group | Group | Company | Company | ||
|---|---|---|---|---|---|
| 2021 | 2020 | 2021 | 2020 | ||
| E | F | ||||
| Bank | loans | 13,787,776 | 14,582,915 | 11,213,776 | 11,981,915 |
| Balance at | ||||||
|---|---|---|---|---|---|---|
| Balance at | Gains/ | 30June | ||||
| 1 July 2020 F |
Income f |
Expenditure F |
(Losses) E |
2021 E |
||
| Unrestricted | funds | |||||
| General Funds | 15,133,491 | 1,766,264 | (1,270,450) | 219,044 | 15,848,349 | |
| Statement offunds - prior year | ||||||
| Balance at | ||||||
| Balance at | Gains/ | 30June | ||||
| 1 July 2019 | Income | Expenditure | (Losses) | 2020 | ||
| F | F | |||||
| Unrestricted | funds | |||||
| General Funds | 16,462,788 | 2,277,865 | (1,432,162) | (2,175,000) | 15,133,491 |
| Group | Group | |||||
|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||
| E | ||||||
| Net income | for the year (as per Statement of Financial Activities) | 495,814 | 845,703 | |||
| Adjustments | for: | |||||
| Interest payable | 774,250 | 804,771 | ||||
| Decrease | in | debtors | 19,979 | 92,186 | ||
| Decrease | in | creditors | (109,780) | (56,062) | ||
| Net cash | provided | by operating | activities | 1,180,263 | 1,686,598 |
| Group | Group | ||||
|---|---|---|---|---|---|
| 2021 | 2020 | ||||
| Cash in hand | 4,653,906 | 5,004,091 | |||
| Total cash and cash | equivalents | 4,653,906 | 5,004,091 | ||
| 21. | Analysis ofchanges | in net debt | |||
| At 1 July | At 30June | ||||
| 2020 | Cash flows | 2021 | |||
| E | |||||
| Cash at bank and in hand | 5,004,091 | (350,185) | 4,653,906 | ||
| Debt due within 1 year |
(496,454) | (27,236) | (523,690) | ||
| Debt due after 1 year | (14,582,915) | '795,139 | (13,787,776) | ||
| (10,075,278) | 417,718 | (9,657,560) |