| Page | |||||
|---|---|---|---|---|---|
| Reference and administrative | details | ofthe charity, 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 | |||
| Charity balance sheet | |||||
| Consolidated | statement | ofcash flows | 12 | ||
| Notes to the | financial statements | 13-23 |
| Trustees | D Tannen | ||
|---|---|---|---|
| Ml Tannen | |||
| DA Tannen | |||
| J Miller | |||
| Charity | registered | ||
| number | 280392 | ||
| Principal | office | Sutherland House |
|
| 70-78West Hendon | Broadway | ||
| London | |||
| NW9 7BT | |||
| Auditors | Melinek Fine LLP | ||
| Chartered Accountants |
|||
| Statutory Auditor |
|||
| Winston House |
|||
| 349 Regents Park Road | |||
| London | |||
| N3 1DH | |||
| Bankers | Barclays Bank Pic | ||
| 1 Churchill Place |
|||
| Canary Wharf | |||
| London | |||
| E145HP |
| Endowment | Unrestricted | Total | Total | ||||
|---|---|---|---|---|---|---|---|
| funds | funds | funds | funds | ||||
| Note | 2023 F |
2023 f |
2023 6 |
2022 | |||
| Income and endowments | from: | ||||||
| Investments | 2,745,405 | 2,745,405 | 2,629,876 | ||||
| Total income and endowments | 2,745,405 | 2,745,405 | 2,629,876 | ||||
| Expenditure on: |
|||||||
| Raising funds | 1,823,329 | 1,823,329 | 2,116,684 | ||||
| Charitable activities |
246,810 | 246,810 | 325,750 | ||||
| Total expenditure | 2,070,139 | 2,070,139 | 2,442,434 | ||||
| Net income before | net gains on | ||||||
| Investments | 675,266 | 675,266 | 187,442 | ||||
| Net gains on investments | 8,743,301 | 8,743,301 | |||||
| Net income in the year and |
|||||||
| movement in funds |
9,418,567 | 9,418,567 | 187,442 | ||||
| Reconciliation offunds: |
|||||||
| Total funds brought | forward | 44,462 | 24,493,181 | 24,537,643 | 24,350,201 | ||
| Net movement in funds |
9,418,567 | 9,418,567 | 187,442 | ||||
| Total funds carried | forward | 44,462 | 33,911,748 | 33,956,210 | 24,537,643 |
| TH | E | DAVID TAN | NEN CHARITA |
BLE TRUST OF | BLE TRUST OF | 28 MARCH 1 | 974 | |||
|---|---|---|---|---|---|---|---|---|---|---|
| Consolidated | balance sheet | |||||||||
| As at 30 | June 2023 | |||||||||
| Nots | 2023f | 2022f | ||||||||
| Fixed assets | ||||||||||
| Investments | 11 | 1,200,010 | 1,200,010 | |||||||
| Investment property |
12 | 45,184,000 | 43,336,000 | |||||||
| 46,384,010 | 44,536,010 | |||||||||
| Current assets | ||||||||||
| Debtors | 13 | 585,311 | 590,383 | |||||||
| Cash at bank and | in | hand | 11,459,744 | 3,730,092 | ||||||
| 12,045,055 | 4,320,475 | |||||||||
| Creditors: amounts | falling | due within one | ||||||||
| year | 14 | (11,822,866) | (1,433,842) | |||||||
| Net current assets | 222,200 | 2,886,633 | ||||||||
| Total assets less | current | liabilities | 46,606,210 | 47,422,643 | ||||||
| Creditors; amounts than one year |
falling | due after more 15 |
(12,650,000) | (22,885,000) | ||||||
| Total net assets | 33,966,210 | 24,537,643 | ||||||||
| Charity funds | ||||||||||
| Endowmentfunds | 16 | 44,462 | 44,462 | |||||||
| Unrestricted funds |
16 | 33,911,748 | 24,493,181 | |||||||
| Total funds | 33,966,210 | 24,537,643 | ||||||||
| The fi cial statements |
were approved | and authorised | for issue by | the | Trustees and | signed on their behalf by: | ||||
| DA Tanne | J Mi | lier | ||||||||
| (Trustee) | (True | |||||||||
| ti(o | (kaxr. |
| TH | E DAVID TANNEN CHARITA | E DAVID TANNEN CHARITA | BLE TRUST | OF 28 MARCH 1 | OF 28 MARCH 1 | 974 | ||
|---|---|---|---|---|---|---|---|---|
| Charity Statement | offinancial | position | ||||||
| As at 30 | June 2023 | |||||||
| Note | 2023f | 2022 8 |
||||||
| Fixed assets | ||||||||
| Investments | 11 | 1,840,737 | 1,490,737 | |||||
| Investment property |
12 | 27,384,000 | 25,886,000 | |||||
| 29,224,737 | 27,376,737 | |||||||
| Current assets | ||||||||
| Debtors | 13 | 8,079,968 | 8,313,881 | |||||
| Cash at bank | and in hand | 10,484,100 | 2,689,455 | |||||
| 18,564,068 | 11,003,336 | |||||||
| Creditors: amounts | falling | due within one | ||||||
| year | 14 | (1,182,594) | (1,192,430) | |||||
| Net current | assets | 17,381,474 | 9,810,906 | |||||
| Total assets | less current liabilities | 46,606,211 | 37,187,643 | |||||
| Creditors: amounts than one year |
falling | due after more | 15 | (12,650,000) | (12,650,000) | |||
| Total net assets | 33,956,211 | 24,537,643 | ||||||
| Charity funds | ||||||||
| Endowment | funds | 44,462 | 44,462 | |||||
| Unrestricted | funds | 33,911,749 | 24,493,181 | |||||
| Tot I funds |
33,956,211 | 24,537,643 | ||||||
| Th ncial |
statements | were approved | and authorised | for issue by | the Trustees and | signed on their behalf by: | ||
| DA Tan en (Trustee) D.t.: %v/g~. t/. |
J Miller %//2&+ |
| 2023 | 2022 | ||||||
|---|---|---|---|---|---|---|---|
| Note | 6 | E | |||||
| Cash flows from operating | activities | ||||||
| Net cash used in operating |
activities | 17 | 2,127,234 | 435,021 | |||
| Proceeds from the sale of investment | property | 6,895,301 | |||||
| Purchase of investment property |
(485,000) | ||||||
| Net cash provided by/(used |
In) investing | activities | 6,895,301 | (485,000) | |||
| Cash flows from financing | activities | ||||||
| Repayments of borrowing |
(170,000) | (170,000) | |||||
| Interest payable | (1,122,883) | (1,129,829) | |||||
| Net cash used in financing | activities | (1,292,883) | (1,299,829) | ||||
| Change in cash and cash |
equivalents in |
the year | 7,729,652 | (1,349,808) | |||
| Cash and cash equivalents | at the beginning | ofthe year | 3,730,092 | 5,079,900 | |||
| Cash and cash equivalents | at the end of | the year | 18 | 11,459,744 | 3,730,092 | ||
| The notes on pages 13to 23 | form part | ofthese financial statements |
| Unrestricted | Total | Total | ||
|---|---|---|---|---|
| funds | funds | funds | ||
| 2023f | 2023 8 |
2022 | ||
| Rent from investment | properties | 2,741,525 | 2,741,525 | 2,628,868 |
| Interest | 3,880 | 3,880 | 1,008 | |
| 2,745,405 | 2,745,405 | 2,629,876 |
| Unrestricted | Unrestricted | Total | Total | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| funds | funds | funds | |||||||||||
| 2023f | 2023 F |
2022f | |||||||||||
| Bank loan interest | 1,122,883 | 1,122,883 | 1,128,829 | ||||||||||
| Property | expenses | 700,446 | 700,446 | 987,855 | |||||||||
| 1,823,329 | 1,823,329 | 2,116,684 | |||||||||||
| 6. | Analysis | of | grants | ||||||||||
| Grants to | Total | Total | |||||||||||
| Institutions | funds | funds | |||||||||||
| 2023 | 2023 | 2022 | |||||||||||
| 6 | 6 | 6 | |||||||||||
| Grants payable | 239,700 | 239,700 | 319,150 | ||||||||||
| The Group has made | the following | material | grants to institutions | during the | year: | ||||||||
| 2023 | |||||||||||||
| 6 | |||||||||||||
| Name of institution | |||||||||||||
| Hatzola | Northwest | Trust | 20,000 | ||||||||||
| WST Charity | Ltd | 29,000 | |||||||||||
| Community | Concern | London | 15,000 | ||||||||||
| North London Welfare and | Educational | Foundation | 12,600 | ||||||||||
| 76,500 | |||||||||||||
| Other grants | to institutions | -less than | 611,000 | 163,200 | |||||||||
| 239,700 |
| Grant | |||||||
|---|---|---|---|---|---|---|---|
| funding of |
Support | Total | Total | ||||
| activities | costs | funds | funds | ||||
| 2023 F |
2023f | 2023 5 |
2022f | ||||
| Grants payable | 239,700 | 239,700 | 319,150 | ||||
| Auditor's remuneration |
7,110 | 7,110 | 6,600 | ||||
| Total 2023 | 239,700 | 7,110 | 246,810 | 325,750 | |||
| Auditor's remuneration |
|||||||
| 2023f | 2022 | ||||||
| Fees payable accounts |
to the charity's | auditor | for the | audit ofthe charity's | annual | 3,960 | 3,600 |
| Fees payable | to the charity's | auditor | in respect of: | ||||
| The auditing | ofaccounts of | associates ofthe charity | 3,150 | 3,000 |
| Unlisted | ||||
|---|---|---|---|---|
| investments | ||||
| Group | F | |||
| Cost or valuation | ||||
| At1 July2022 | 1,200,010 | |||
| At 30June 2023 | 1,200,010 | |||
| Net book value | ||||
| At 30June 2023 | 1,200,010 | |||
| At 30June 2022 | 1,200,010 | |||
| Investments | ||||
| in | ||||
| subsidiary | Unlisted | |||
| Charity | companies E |
investments | f | Total |
| Cost or valuation | ||||
| At1 July2022 | 290,727 | 1,200,010 | 1,490,737 | |
| Reversal of prior impairment | 350,000 | 350,000 | ||
| At 30June 2023 | 640,727 | 1,200,010 | 1,840,737 | |
| Net book value | ||||
| At 30June 2023 | 640,727 | 1,200,010 | 1,840,737 | |
| At 30June 2022 | 290,727 | 1,200,010 | 1,490,737 |
| Freehold | ||
|---|---|---|
| investment | ||
| property | ||
| E | ||
| Valuation | ||
| At 1 July | 2022 | 43,336,000 |
| Disposals | (3,122,000) | |
| Surplus | on revaluation | 4,970,000 |
| At 30June 2023 | 45,184,000 |
| Group | Group | Charity | Charity | ||||
|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2023 | 2022 | ||||
| 6 | F | F | |||||
| Due within one year | |||||||
| Trade debtors | 153,047 | 125,048 | 163,047 | 125,048 | |||
| Amounts owed |
by group undertakings | 336,541 | 7,843,948 | 7,787,255 | |||
| Other debtors | 52,194 | 365,189 | 52,194 | 365,189 | |||
| Prepayments | and accrued income | 43,529 | 100,146 | 30,779 | 36,389 | ||
| 585,311 | 590,383 | 8,079,968 | 8,313,881 | ||||
| Creditors: Amounts | falling due within one year | ||||||
| Group | Group | Charity | Charity | ||||
| 2023 9 |
2022 E |
2023f | 2022f | ||||
| Bank loans | 10,235,000 | 170,000 | |||||
| Trade creditors | 17,535 | 4,863 | 17,635 | 4,863 | |||
| Amounts owed |
to group undertakings | 336,540 | |||||
| Other taxation | and social security | 101,776 | 70,811 | 101,776 | 70,811 | ||
| Other creditors | 88,696 | 114,305 | 87,747 | 110,515 | |||
| Accruals and | deferred | income | 1,043,308 | 1,073,863 | 975,536 | 1,006,241 | |
| 11,822,855 | 1,433,842 | 1,182,594 | 1,192,430 |
| Group | Group | Charity | Charity | ||
|---|---|---|---|---|---|
| 2023f | 2022 | 2023 f |
2022 | ||
| Bank | loans | 12,650,000 | 22,885,000 | 12,650,000 | 12,650,000 |
| Summary | offunds - current y | ear | ||||
|---|---|---|---|---|---|---|
| Balance at | ||||||
| Balance at 1 | Gains/ | 30June | ||||
| July 2022 f. |
Income f |
Expenditure f |
(Losses) F |
2023 f |
||
| General funds | 24,493,181 | 2,745,405 | (2,070,139) | 8,743,301 | 33,911,748 | |
| Endowment | funds | 44,462 | 44,462 | |||
| 24,537,643 | 2,745,405 | (2,070,139) | 8,743,301 | 33,956,210 | ||
| Summary | offunds - prior year | |||||
| Balance at | ||||||
| Balance at | 30June | |||||
| 1 July 2021 | Income f |
Expenditure f |
2022f | |||
| General funds | 24,305,739 | 2,629,876 | (2,442,434) | 24,493,181 | ||
| Endowment | funds | 44,462 | 44,462 | |||
| 24,350,201 | 2,629,876 | (2,442,434) | 24,537,643 |
| 17. | Reconciliation of net movement |
Reconciliation of net movement |
in funds to net cash flow | in funds to net cash flow | in funds to net cash flow | from operating | activities | |
|---|---|---|---|---|---|---|---|---|
| Group | Group | |||||||
| 2023f | 2022 | |||||||
| Net income for the year (as per Statement | of | Financial Activities) | 9,418,567 | 187,442 | ||||
| Adjustments for: |
||||||||
| Decrease/(increase) in debtors |
5,072 | (105,932) | ||||||
| Increase/(decrease) in creditors |
324,013 | (776,318) | ||||||
| Profit on sale of investment | property | (3,773,301) | ||||||
| Revaluation of investment |
property | (4,970,000) | ||||||
| Interest payable | 1,122,883 | 1,129,829 | ||||||
| Net cash provided by operating |
activities | 2,127,234 | 435,021 | |||||
| 18. | Analysis ofcash and cash equivalents |
|||||||
| Group | Group | |||||||
| 2023 E |
2022f | |||||||
| Cash in hand |
11,459,744 | 3,730,092 | ||||||
| Total cash and cash equivalents | 11,459,744 | 3,730,092 | ||||||
| 19. | Analysis ofchanges in net debt |
|||||||
| Other non- | ||||||||
| At 1 July | cash | At 30June | ||||||
| 2022 | Cash flows 6 |
changesf | 2023 E |
|||||
| Cash at bank and in hand |
3,730,092 | 7,729,652 | 11,459,744 | |||||
| Debt due within 1 year |
(284,305) | 195,609 | (10,235,000) | (10,323,696) | ||||
| Debt due after 1 year | (22,885,000) | 10,235,000 | (12,650,000) | |||||
| (19,439,213) | 7,925,261 | (11,513,962) |
| Group | Group | Charity | Charity | ||
|---|---|---|---|---|---|
| 2023 E |
2022 | 2023 5 |
2022f | ||
| Amounts | receivable: | ||||
| Not later than 1 year |
1,360,023 | 1,214,418 | 1,360,023 | 1,214,418 | |
| Later than | 1 year and not later than 5 years | 5,783,842 | 4,780,554 | 5,783,&42 | 4,780,554 |
| Later than | 5 years | 2,558,015 | 2,379,852 | 2,558,015 | 2,379,852 |
| 9,701,880 | 8,374,824 | 9,701,880 | 8,374,824 |