OpenCharities

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

2023-06-30-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 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)