| 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) |