OpenCharities

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

2021-06-30-accounts

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)