| 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 of Financial Activities | |||
| Consolidated | Balance Sheet | 10 | ||
| Company Balance Sheet |
||||
| Consolidated | Statement ofCash Flows | 12 | ||
| Notes to the | Financial Statements | 13-22 |
| 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 | |||||
| 2023 | 2023 | 2022 | |||||
| Note | 6 | 6 | F | ||||
| Income from: | |||||||
| Donations and legacies |
5 | 293,806 | 293,806 | 204,500 | |||
| Investments | 6 | 1,673,115 | 1,673,115 | 1,794,539 | |||
| Total income | 1,966,921 | 1,966,921 | 1,999,039 | ||||
| Expenditure on: |
|||||||
| Raising funds | 7 | 1,164,106 | 1,164,106 | 1,585,755 | |||
| Charitable activities |
289,296 | 289,296 | 240,140 | ||||
| Total expenditure | 1,463,402 | 1,463,402 | 1,825,895 | ||||
| Net Income for the year before other recognised |
and movement gains/(losses) |
in funds | 613,519 | 513,519 | 173,144 | ||
| Other recognised gains/(losses): |
|||||||
| Losses on revaluation | of | fixed assets | (93,900) | (93,900) | |||
| Net movement In funds |
419,619 | 419,619 | 173,144 | ||||
| Reconciliation offunds: |
|||||||
| Total funds brought forward |
16,021,493 | 16,021,493 | 15,848,349 | ||||
| Net movement in funds |
419,619 | 419,619 | 173,144 | ||||
| Total funds carried forward | 16,441,112 | 16,441,112 | 16,021,493 |
| Note | 2023f | 2022 E |
|||||
|---|---|---|---|---|---|---|---|
| Fixed assets | |||||||
| Investment property |
14 | 26,119,610 | 24,029,946 | ||||
| 26,119,610 | 24,029,946 | ||||||
| Current assets | |||||||
| Debtors | 15 | 538,225 | 516,059 | ||||
| Cash at bank and | in | hand | 3,064,020 | 5,656,682 | |||
| 3,592,245 | 6,172,741 | ||||||
| Creditors: amounts year |
falling due within one | 16 | (3,563,082) | (2,726,922) | |||
| Net current assets | 39,163 | 3,445,819 | |||||
| Total assets less | current liabilities | 26,158,773 | 27 475 765 | ||||
| Creditors; amounts than one year |
falling due after more | 17 | (9,717,661) | (11,454,272) | |||
| Total net assets | 16,441,112 | 16,021,493 | |||||
| Charity funds | |||||||
| Unrestricted funds |
18 | 16,441,112 | 16,021,493 | ||||
| Total funds | 16,441,112 | 16,021,493 |
| DATann n |
J M Miller | ||
|---|---|---|---|
| (Trustee) Date:~ |
3/g, ogcf | (Trustee) &m; |
gg/O y/2o&p |
| Nots | 2023f | 2022 5 |
||||
|---|---|---|---|---|---|---|
| Cash flows from operating | activities | |||||
| Net cash used in operating activities |
19 | 1,413,976 | 1,251,944 | |||
| Cash flows from investing | activities | |||||
| Proceeds from sale of investments | 1,550,000 | |||||
| Purchase of investments | (2,183,666) | (566,045) | ||||
| Net cash (used In)/provided | by investing | activities | (2,183,666) | 983,964 | ||
| Cash flows from financing | activities | |||||
| Cash inflows from new borrowing | 1,300,000 | |||||
| Repayments of borrowing |
(2,349,755) | (500,638) | ||||
| Interest payable | (783,317) | (742,484) | ||||
| Net cash used In financing | activities | (1,833,072) | (1,243,122) | |||
| Change in cash and cash |
equivalents in |
the year | (2,602,662) | 1,002,776 | ||
| Cash and cash equivalents | at the beginning | ofthe year | 6,666,682 | 4,653,905 | ||
| Cash and cash equivalents | at the end of | the year | 20 | 3,054,020 | 5,655,682 | |
| The notes on pages 13to 22 form part ofthese financial | statements |
| Unrestricted | Total | Total | |||||||
|---|---|---|---|---|---|---|---|---|---|
| funds | funds | funds | |||||||
| 2023 5 |
2023f | 2022 F |
|||||||
| Donations | 293,806 | 293,806 | 204,500 | ||||||
| 6. | Investment | income | |||||||
| Unrestricted | Total | Total | |||||||
| funds | funds | funds | |||||||
| 2023 | 2023 | 2022 | |||||||
| 8 | 5 | ||||||||
| Investment | income | - | local | investment | properties | 1,672,655 | 1,672,655 | 1,823,123 | |
| Investment | income | - | gain/ | (loss) on | sale of property | (28,745) | |||
| Investment | income | - | local | cash | 460 | 460 | 161 | ||
| 1,673,115 | 1,673,115 | 1,794,539 |
| 7. | Investment | management | management | costs | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Unrestricted | Total | Total | ||||||||
| funds | funds | funds | ||||||||
| 2023 | 2023 | 2022 | ||||||||
| E | E | |||||||||
| Bank loan interest | 783,317 | 783,317 | 742,484 | |||||||
| Bank charges | 6,975 | 6,975 | 1,506 | |||||||
| Property expenses | 373,814 | 373,814 | 841,765 | |||||||
| 1,164,106 | 1,164,106 | 1,585,755 | ||||||||
| 8. | Analysis ofgrants |
|||||||||
| Grants to | Total | Total | ||||||||
| Institutions | funds | funds | ||||||||
| 2023 | 2023 | 2022 | ||||||||
| E | E | E | ||||||||
| Grants payable | 275,436 | 275,436 | 225,940 | |||||||
| The Group has made the | following | material | grants to institutions | during the | year: | |||||
| 2023 | ||||||||||
| E | ||||||||||
| Name of Institution | ||||||||||
| Achisomoch | Aid Co Ltd | 127,700 | ||||||||
| Hasmonean | High School | Charitable | Trust | 17,450 | ||||||
| Menorah Foundation |
19,000 | |||||||||
| Care for All | Ltd | 14,000 | ||||||||
| 178,150 | ||||||||||
| Other grants | to institutions | of less than F12,000 | 97,286 | |||||||
| 275,436 |
| Grant | |||||
|---|---|---|---|---|---|
| funding of |
Support | Total | Total | ||
| activities | costs | funds | funds | ||
| 2023f | 2023f | 2023f | 2022 | ||
| Grants | payable | 275,436 | 275,436 | 226,940 | |
| Auditors | fees (see note below) | 13,860 | 13,860 | 13,200 | |
| 275,436 | 13,860 | 289,296 | 240,140 |
| 2023 | 2022 | |||||
|---|---|---|---|---|---|---|
| 5 | ||||||
| Fees annual |
payable to the Company's accounts |
auditor | for the audit ofthe Company's | 4,410 | 4,200 | |
| Fees | payable | to the Company's | auditor | in respect of: | ||
| The | auditing | ofaccounts ofassociates | of the charity | 9,450 | 9,000 |
| Investments | |
|---|---|
| In | |
| subsidiary | |
| Company | companiesf |
| Cost or valuation | |
| At 1 July 2022 | 181,902 |
| At 30June 2023 | 181,902 |
| Net book value | |
| At 30June 2023 | 181,902 |
| At 30June 2022 | 181,902 |
| Principal subsidiaries |
| 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% | |
| Chromegrove Limited Neonhome Properties |
Limited | 1047148 2618179 |
Property Property |
investment investment |
Ordinary Ordinary |
100% 100% |
| The financial | results of | the subsidiaries | for the year were: | |||
|---|---|---|---|---|---|---|
| ProfIt/(Loss) | Net assets | |||||
| for the year | ||||||
| E | ||||||
| Britven Properties Limited Chromegrove Limited Neonhome Properties Limited |
(112,449) 44,049 68,400 |
(129,088) 2,431,146 3,538,496 |
||||
| 14. | Investment | property | ||||
| Group |
| Long term | ||||
|---|---|---|---|---|
| Freehold | leasehold | |||
| Investment | investment | |||
| property | property | Total | ||
| E | E | |||
| Valuation | ||||
| At1 July2022 | 16,690,000 | 7,339,946 | 24,029,946 | |
| Additions | 696,000 | 1,688,664 | 2,183,664 | |
| Surplus/ | (deficit) on revaluation | 415,000 | (508,900) | (93,900) |
| At 30June 2023 | 17,700,000 | 8,419,610 | 26,119,610 | |
| Company |
| Freehold | |
|---|---|
| investment | |
| property | |
| E | |
| Valuation | |
| At1 July2022 | 16,510,000 |
| Additions | 695,000 |
| At 30June 2023 | 17,105,000 |
| Group | Group | Company | Company | |||
|---|---|---|---|---|---|---|
| 2023 | 2022 | 2023 | 2022 | |||
| 6 | 6 | |||||
| Due within one year | ||||||
| Trade debtors | 34,802 | 14,709 | 3,824 | |||
| Amounts owed by group undertakings |
3,072,546 | 1,663,268 | ||||
| Other debtors | 494,485 | 497,509 | 494,485 | 488,794 | ||
| Prepayments | and accrued income | 8,938 | 3,841 | 3,840 | ||
| 538,225 | 516,059 | 3,570,855 | 2,155,902 | |||
| Creditors: Amounts | falling due within ons year | |||||
| Group | Group | Company | Company | |||
| 2023 6 |
2022f | 2023 | 2022f | |||
| Bank loans | 3,020,360 | 2,333,505 | 473,360 | 2,305,505 | ||
| Amounts owed to group undertakings |
1,170,791 | 1,025,553 | ||||
| Other taxation | and social security | 19,622 | 19,622 | |||
| Other creditors | 36,715 | 26,334 | 8,690 | 2,279 | ||
| Accruals and | deferred | income | 476,386 | 367,083 | 466,935 | 355,703 |
| 3,553,082 | 2,725,922 | 2,139,398 | 3,591,150 |
| Group | Group | Company | Company | ||
|---|---|---|---|---|---|
| 2023f | 2022 | 2023f | 2022 | ||
| Bank | loans | 9,717,661 | 11,454,272 | 9,717,661 | 8,907,272 |
| Stateme | nt of | funds - c | urrent year | |||||
|---|---|---|---|---|---|---|---|---|
| Balance at | ||||||||
| Balance at 1 | Gains/ | 30June | ||||||
| July 2022 5 |
Income 5 |
Expenditure K |
(Losses) 5 |
2023 f |
||||
| Unrestricted | funds | |||||||
| General | Funds | 16,021,493 | 1,966,921 | (1,453,402) | (93,900) | 16,441,112 | ||
| Statement of | funds - prior year | |||||||
| Balance at | ||||||||
| Balance at | 30June | |||||||
| 1 July 2021 F |
Income F |
Expenditure | f | 2022 | ||||
| Unrestricted | funds | |||||||
| General | Funds | 15,848,349 | 1,999,039 | (1,825,895) | 16,021,493 |
| Group | Group | |||||
|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||
| 5 | ||||||
| Net income | for the year (as per Statement | of Financial Activities) | 513,619 | 173,144 | ||
| Adjustments | for: | |||||
| Interest payable | 783,317 | 742,484 | ||||
| Decrease/(increase) | in debtors | (22,165) | 51,693 | |||
| Increase in |
creditors | 139,305 | 294,523 | |||
| Net cash provided | by operating | activities | 1,413,976 | 1,261,944 |
| Group | Group | ||
|---|---|---|---|
| 2023f | 2022f | ||
| Cash | in hand | 3,054,020 | 5,656,682 |
| Total | cash and cash equivalents | 3,054,020 | 5,656,682 |
| Other non- | |||||||
|---|---|---|---|---|---|---|---|
| At 1 July | cash | At 30June | |||||
| 2022 6 |
Cash flows 6 |
changes f |
2023 6 |
||||
| Cash | at bank and | in hand | 5,666,682 | (2,602,662) | 3,064,020 | ||
| Debt | due within | 1 | year | (2,358,308) | (100,767) | (598,000) | (3,067,075) |
| Debt | due aRer 1 year | (11,454,272) | 1,138,611 | 598,000 | (9,717,661) | ||
| (8,166,898) | (1,564,818) | (9,720,716) |