OpenCharities

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

2022-06-30-accounts

Page
Reference and Administrative Details ofthe Company, Its Trustees and Advisers
Trustees'
Report
2-5
Independent Auditor's
Report
on the Financial Statements 6-9
Consolidated Statement of Financial Activities 10
Consolidated Balance Sheet
Company
Balance Sheet
12
Consolidated Statement ofCash Flows 13
Notes to the Financial Statements 14-23

Reference and Administrative Reference and Administrative Reference and Administrative Details ofthe Company, Details ofthe Company, its Trustees and Advisers
For the year ended 30June 2022
Trustees D Tannen
Ml 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
349 Regents Park Road
London
N3 1DH
Bankers Barclays Bank Pic
1 Churchill Place
Canary Wharf
London
E145HP

Unrestricted Total Total
funds funds funds
Note 2022f 2022
5
2021f
Income from:
Donations
and legacies
5 204,600 204,500 28,665
Investments 6 1,794,539 1,794,539 1,737,599
Total Income 1,999,039 1,999,039 1,766,264
Expenditure
on:
Raising funds 7 1,685,756 1,585,766 1,053,537
Charitable
activities
9 240,140 240,140 216,913
Total expenditure 1,825,895 1,826,896 1,270,450
Net income for the year
before other recognised
and movement
gains/(losses)
In funds 173,144 173,144 495,814
Other recognised gains:
Gains on revaluation
offixed assets
219,044
Net movement
in funds
173,144 173,144 714,858
Reconciliation
offunds:
Total funds brought
forward
15,848,349 16,848,349 15,133,491
Net movement
in funds
173,144 173,144 714,858
Total funds carried forward 16,021,493 16,021,493 15,848,349

Consolidated Balance Sheet Balance Sheet
For the year ended 30June 2022
Note 2022
6
2021f
Fixed assets
Investment
property
14 24,029,946 25,013,900
24,029,946 25,013,900
Current assets
Debtors 15 516,069 566,219
Cash at bank and in hand 6,666,682 4,653,905
6,172,741 5,220,125
Creditors: amounts falling due within one
year 16 (2,726,922) (597,900)
Net current assets 3,445,819 4,522,225
Total assets less current liabilities 27,475,766 29,536,125
Creditors: amounts
than one year
falling due after more
17
(11,464,272) (13,787,775)
Total net assets 16,021,493 15,848,349
Charity funds
Unrestricted
funds
18 16,021,493 15,848,349
Total funds 16,021,493 15,848,349

Company Company Company Statement offinancial offinancial position
For the year ended 30 June 2022
2022 2021
Note 8
Fixed assets
Investments 13 181,902 181,902
Investment
property
14 16,510,000 18,060,000
16,691,902 18,241,902
Current assets
Debtors 15 2,155,902 1,928,559
Cash at bank and in hand 4,113,631 2,519,722
6,269,633 4,448,281
Creditors: amounts falling due within one
year 16 (3,691,150) (1,286,537)
Net current assets 2,678,383 3,161,744
Total assets less current liabilities 19,270,285 21,403,646
Creditors: amounts falling due after more
than one year 17 (8,907,272) (11,213,776)
Net assets excluding pension asset 10,363,013 10,189,870
Total net assets 10,363,013 10,189,870
Charity funds
Unrestricted
funds
10,363,013 10,189,870
Total funds 10,363,013 10,189,870
The financial statements have been prepared
in accordance
with the provisions
applicable
to entities subject to
th
small companies
regime.
nancial statements were approved and authorised for issue by the Trustees and signed on their behalf by:
DA
a nen
J M Miller
(Trusts (Trustee)
Date:
oL(j/0
)fyoJg W~e. ,
&sf~&/a.
ZZ
The notes on pages 14to 23 form part ofthese financial statements.

Note 2022
6
2021f
Cash flows from operating activities
Net cash used
in operating
activities 19 1,261,944 1,180,263
Cash flows from Investing activities
Proceeds from sale of investments 1,650,000
Purchase
of investments
(666,046)
Net cash provided
by Investing
activities
983,954
Cash flows from financing activities
Repayments
of borrowing
(500,638) (756,198)
Interest payable (742,484) (774,250)
Net cash used in financing activities (1,243,122) (1,530,448)
Change
in cash and cash
equivalents in the year 1,002,776 (350,186)
Cash and cash equivalents at the beginning ofthe year 4,653,906 5,004,091
Cash and cash equivalents at the end of the year 20 5,656,682 4,653,906
The notes on pages 14to 23 form part ofthese financial statements

Unrestricted Total Total
funds funds funds
2022 2022 2021
5 5
204,500 204,600 28,665

Unrestricted Total Total
funds funds funds
2022 2022 2021
E E E
Investment income - local investment properties 1,823,123 1,823,123 1,736,986
Investment income - gain/ (loss) on sale of property (28,745) (28,745)
Investment income - local cash 161 161 613
1,794,539 1,794,539 1,737,599

Unrestricted Total Total
funds funds funds
2022 2022 2021
E E E
Bank loan interest 742,484 742,484 774,250
Bank charges 1,506 1,506 13,123
Property expenses 841,765 841,765 266,164
1,585,755 1,585,766 1,053,537
Grants to Total Total
Institutions funds funds
2022 2022 2021
E E E
Grants payable 226,940 226,940 203,713

Analysis of grants (cont inued)
2022
E
Name of institution
Achisomoch Aid Co 117,110
Menorah Foundation 20,260
Hasmonean High School Charitable Trust 10,700
148,060
Other grants to institutions ofless than F10,000 78,880
226,940

Grant
funding
of
Support Total Total
activities costs funds funds
2022 2022 2022 2021
E E E E
Grants payable 226,940 226,940 203,713
Auditors fees (see note below) 13,200 13,200 13,200
226,940 13,200 240,140 216,913

2022 2021
E E
Fees
annual
payable to the Company's
accounts
auditor for the audit ofthe Company's 4,200 4,200
Fess payable to the Company's auditor in respect of;
The auditing of accounts ofassociates ofthe charity 9,000 9,000

Investments
in
subsidiary
companies
Company 6
Cost or valuation
At 1 July 2021 181,902
At 30June 2022 181,902
Net book value
At 30June 2022 181,902
At 30June 2021 181,902

The following
were sub
sidiary
undert
akings
ofthe Com
pany:
Names Company Principal activity Class of Holding
number shares
Britven Properties
Limited
965961 Property investment Ordinary 100'/o
Chromegrove
Limited
1047148 Property investment Ordinary 10Q /0
Neonhome
Properties
Limited 2618179 Property investment Ordinary 100'/D

Profit/(Loss) Net assets
for the year
E
Britven Properties
Limited
Chromegrove
Limited
Neonhome
Properties
Limited
(58,686)
58,586
(16,639)
2,387,097
3,470,096
14. Investment property
Group
Long term
Freehold leasehold
Investment Investment
property property Total
E E E
Valuation
At 1 July 2021 18,240,000 6,773,900 26,013,900
Additions 566,046 666,046
Disposals (1,650,000) (1,560,000)
At 30June 2022 16,690,000 7,339,946 24,029,946
Company
Freehold
investment
property
E
Valuation
At1 July2021 18,060,000
Disposals (1,650,000)
At 30June 2022 16,610,000

Group Group Company Company
2022 2021 2022 2021
E E E
Due within one year
Trade debtors 14,709 10,246 10,006
Amounts
owed by group undertakings
1,663,268 1,377,225
Other debtors 497,509 535,094 488,794 528,269
Prepayments and accrued income 3,841 20,879 3,840 13,059
516,059 555,219 2,155,902 1,928,559
Creditors: Amounts falling due within one year
Group Group Company Company
2022 2021 2022 2021
E E E E
Bank loans 2,333,505 500,639 2,306,505 473,639
Amounts
owed to group undertakings
1,026,663 719,801
Other taxation and social security 15,325 15,325
Other creditors 26,334 29,782 2,279 25,617
Accruals and deferred income 367,083 52,154 356,703 52,155
2,726,922 597,900 3,691,150 1,286,537

Group Group Company Company
2022 2021 2022 2021
E F E E
Bank loans 11,464,272 13,787,776 8,907,272 11,213,776

Stateme nt o ffunds - current ye ar
Balance at
Balance at 1 30June
July 2021
6
Income
6
Expenditure f 2022
f
Unrestricted funds
General Funds 16,848,349 1,999,039 (1,826,896) 16,021,493
Statement offunds - prior year
Balance at
Balance at Gains/ 30June
1 July 2020f Income
f
Expenditure f (Losses)
E
2021
6
Unrestricted funds
General Funds 15,133,491 1,766,264 (1,270,450) 219,044 15,848,349
Group Group
2022 2021
6 6
Net income for the year (as per Statement of Financial Activities) 173,144 495,814
Adjustments for:
Interest payable 742,484 774,250
Decrease
in
debtors 61,693 19,979
Increase/(decrease) in creditors 294,623 (109,780)
Net cash provided by operating activities 1,261,944 1,180,263

Other non-
At1 July cash At 30June
2021 Cash flows changes 2022
5 5 6 5
Cash at bank and in hand 4,663,906 1,002,776 6,666,682
Debt due within 1 year (523,690) 74,132 (1,908,750) (2,358,308)
Debt due aRer 1 year (13,787,776) 424,764 1,908,760 (11,454,272)
(9,657,560) 1,501,662 (8,155,898)