OpenCharities

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

2021-06-30-accounts

Page
Trustees'
annual report
(incorporating the directors' report)
Independent auditor's report to the members
Consolidated statement offinancial activities (including income and
expenditure account) 10
Parent statement offinancial activities (including income and
expenditure account)
Consolidated statement offinancial position 12
Parent balance sheet 13
Consolidated statement ofcash flows 14
Notes to the financial statements 15

follows:
2021 2020
Grants and donations paid out 3,204,600 1,818,300
Net rental income 2,672,738 2,369,348
Dividend income from listed investments 23,474 29,602
Investment property at fair value 42,436,689 42,188,026
Listed investments at fair value 650,176 390,782

2021 2021 2020
Unrestricted Unrestricted
funds Total funds funds
Note g
Income and endowments
Donations
and legacies
5
Investment income 6 3,892,730 3,892,730 3,852,272
Total income 3,892,730 3,892,730 3,852,272
Expenditure
Expenditure on raising funds:
Investment
management
costs 7 (1,302,131) (1,302,131) (1,520,478)
Expenditure on charitable activities 8,9 (3,226,710) (3,226,710) (1,842,966)
Taxation 12 (34,494) (34,494) 35,634
Total expenditure (4,563,335) (4,563,335) (3,327,810)
Fair value movements 13 259,394 259,394 (170,404)
Net income and net movement in funds (411,211) (411,211) 354,058
Reconciliation
offunds
Total funds brought
forward
24 34,134,053 34,134,053 33,779,995
Total funds carried forward 25 33,722,842 33,722,842 34,134,053

Year ended 30June 2021 2021
2021 2020
Unrestricted Unrestricted
funds Total funds funds
Note 8
Income and endowments
Donations
snd legacies
5 3,060,000 3,060,000 1,960,198
Total income 3,060,000 3,060,000 1,960,198
Expenditure
Expenditure
on charitable
activities 8,9 (3,226,710) (3,226,710) (1,842,966)
Total expenditure (3,226,710) (3,226,710) (1,842,966)
Fair value movements 13 (246,501) (246,501) 238,826
Net expenditure
and net
movement in funds (413,211) (413,211) 356,058
Reconciliation
offunds
Total funds brought
forward
24 34,136,154 34,136,154 33,780,096
Total funds carried forward 25 33,722,943 33,722,943 34,136,154

2021 2020
Note
Fixed assets
Tangible fixed assets 16 11,053 14,738
Investments 17 43,086,865 42,578,808
43,097,918 42,593,546
Current assets
Debtors 19 1,634,741 1,376,958
Cash at bank and in hand 377,766 1,721,650
2,012,507 3,098,608
Creditors: amounts falling due within one year 20 (2,972,758) (2,827,908)
Net current liabilities (960,251) 270,700
Total assets less current liabilities 42,137,667 42,864,246
Creditors: amounts falling due after more than one year 21 (3,188,457) (3,538,319)
Provisions 23 (5,226,368) (5,191,874)
Net assets 33,722,842 34,134,053
Funds ofthe charity
Unrestricted
funds
33,722,842 34,134,053
Total charity funds 25 33,722,842 34,134,053

Year ended 30June 202 1
2021 2020
f
Cash flows from operating
activities
Net income (411,211) 354,058
Adjustments
for:
Depreciation oftangible fixed assets
Fair value movements
3,685
(259,394)
4,914
170,404
Dividends,
interest and rents from investments
(3,892,730) (3,852,272)
Other interest receivable
and similar income
Taxation 34,494 (35,634)
Accrued (income)/expenses 7,746 (81,816)
Donations
received and granted in the form
of subsidiaries
Changes in:
Trade and other debtors
(257,783) 289,066
Trade and other creditors 128,112 240,202
Cash generated
from operations
(4,647,081) (2,911,078)
Interest received
Net cash used in operating
activities
(4,647,081) (2,911,078)
Cash flows from investing
activities
Dividends,
interest and rents &om investments
3,892,730 3,852,272
Purchases ofother investments (248,663) (400,442)
Proceeds from sale ofother investments 19,000
Net cash from investing
activities
3,644,067 3,470,830
Cash flows from financing
activities
Proceeds from borrowings
(340,870) 903,601
Net cash from/(used
in) financing
activities
(340,870) 903,601
Net increase in cash and cash equivalents (1,343,884) 1,463,353
Cash and cash equivalents
at beginning
ofyear 1,721,650 258,297
Cash and cash equivalents
at end ofyear
27 377,766 1,721,650

member
in
Donations
the event ofa
and legacies
winding
up
is limited to $1.
Ch~itx Unrestricted Total Funds Unrestricted Total Funds
Funds 2021 Funds 2020
Donations
Gift Aid received 3,060,000 3,060,000 1,960,198 1,960,198
Investment income
Unrestricted Total Funds Unrestricted Total Funds
Funds 2021 Funds 2020
Income from investment properties 3,869,256 3,869,256 3,822,670 3,822,670
Income from other investments 23,474 23,474 29,602 29,602
3,892,730 3,892,730 3,852,272 3,852,272

Unrestricted Total Funds Unrestricted Total Funds
Funds 2021 Funds 2020
Investment
management
costs 1,093,993 1,093,993 1,366,127 1,366,127
Administrative expenses 105,613 105,613 67,156 67,156
Other interest payable
Finance charges
93,271
9,254
93,271
9,254
81,587
5,608
81,587
5,608
1,302,131 1,302,131 1,520,478 1,520,478
Expenditur e
on charitable
a
ctivities by fund type
Unrestricted Total Funds Unrestricted Total Funds
Funds 2021 Funds 2020
Charitable activity 3,204,600 3,204,600 1,818,300 1,818,300
Support costs 22,110 22,110 24,666 24,666
3,226,710 3,226,710 1,842,966 1,842,966

Expenditure on charitable
ac
tivities by activity type
Grant
funding of Total funds Total fund
activities Support costs 2021 2020
f.
Charitable activity 3,204,600 3,204,600 1,818,300
Governance costs 22,110 22,110 24,666
3,204,600 22,110 3,226,710 1,842,966
nalysis ofs upport costs
Accountancy
and non- General Legal &
audit fees Audit fees expenses Professional Total 2021 Total 2020
f.
Governance costs 5,000 12,120 990 4,000 22,110 24,666

11. Analysis ofgrants Year ended 30 June 2021
Year to Year to
30June 21 30June 20
s
Grants to institutions
Asser Bishvil Foundation 37,000
Beis Ruchel D'Satmar (London) Ltd 33,600 50,000
Congregation
Vyoel Moshe D'Satmer Charitable
Chevras Mo'oz Ladol
Trust 25,000
48,000
45,000
30,000
Collel Chibath Yerushalayim, Rabbi Meir Baal Hanes Trust 30,000 50,000
The Friends ofYeshivas Brisk 33,000 3,000
Keren Ezra Mimtzika 23,600 30,000
Ora Vesimcha 10,000 30,000
Palmcourt
Limited
50,000
United Talmudical
Associates
Ltd 2,130,000 890,000
UTRY 45,000 30,000
Vyoel Moshe Charitable
Trust
Yetev Lev London Jerusalem
Trust 35,000
51,000
35,000
105,000
Yesamach Levav 28,000 35,000
YG SYeshiva Gedola Seminar 18,000 35,000
Other donations
below 630,000
607,400 450,300
3,204,600 1,818,300
Total grants 3,204,600 1,818,300
Analysis ofGrants to Institutions:
Advancement
ofthe Jewish Religion
1,054,783 576,100
Advancement
ofJewish
Education 1,117,734 679,100
Relief ofPoverty 1,032,083 563,100
Total 3,204,600 1,818,300
12. Taxation
Deferred tax:
2021 2020
Origination
and reversal
oftiming differences 34,494 (35,634)
Taxation 34,494 (35,634)

~Grou Unrestricted Total Funds Unrestricted Total Funds
Funds 2021 Funds 2020
Gains/(losses) on investment property 18,850 18,850
Gains/(losses) on listed investments 259,394 259,394 (189,254) (189,254)
259,394 259,394 (170,404) (170,404)
Charity Unrestricted Total Funds Unrestricted Total Funds
Funds 2021 Funds 2020
Gains/(losses) on subsidiary
undertakings (246,501) (246,501) 238,826 238,826
(246,501) (246,501) 238,826 238,826
Net income
Net income is stated after charging/(crediting):
2021 2020
Depreciation oftangible fixed assets 3,685 4,914
Non audit fees 12,600
Fees payable for the audit ofthe financial statements 24,480 25,602

The charity did not meet any expenses (2020: gnil) incurred
to the charity.
Tangible fixed assets
by the trustees for services provided
Plant and
machinery
Cost
At 1July 2020 and 30June 2021 26,202
Depreciation
At 1 July 2020 11,464
Charge for the year 3,685
At 30June 2021 15,149
Carrying
amount
At 30June 2021 11,053
At 30June 2020 14,738

Investments
Notes to the Financia
Year ended
l Statements
(conrt sert
30Jane 2021
)
Listed Investment
~Grou investments properties Total
Cost or valuation
At 1 July 2020 390,782 42,188,026 42,578,808
Additions 248,663 248,663
Fair value movements 259,394 259,394
At 30June 2021 650,176 42,436,689 43,086,865
Impairment
AtIJuly 2020 and 30June 2021
Carrying
amount
At 30June 2021 650,176 42,436,689 43,086,865
At 30June 2020 390,782 42,188,026 42,578,808

evidence oftransaction
prices for similar properties
and condition.
in the same location taking acco unt their age
Subsidiary
Charity Undertaking
investments
Total
Cost or valuation
At 1 July 2020 34,012,873 34,012,873
Additions
Disposals
Fair value movements (246,501) (246,501)
At 30June 2021 33,766,372 33,766,372
Impairment
AtIJuly 2020 and 30June 2021
Carrying
amount
At 30June 2021 33,766,372 33,766,372
At 30June 2020 34,012,873 34,012,873

vestment
bsidiaries
entities Yea r ended 30June 2021
Description 4t Proportion Nature of
OfShare Capital Owned Business
Altena Estates Limited Ordinary 100% Property Investment
Preference 100%
Barryvale Limited Ordinary 100% Property Investment
Fleetguild Limited Ordinary 100% Property Investment
Hiltshore Limited Ordinary 100% Dormant
Mirette Investments Limited Ordinary 100% Property Investment
Preference 100%
Mirette Investments
Lim
Mirette Investments
Lim
ited
Ordinary
Preference
100%
100%
Property
Investment
100%
100%
Property
Investment
100%
100%
Property
Investment
The subsidiaries
have year
ends coterminous
with the
parent charity and the 2021 figures are disclosed
below C~
T
N~dit Prolit/Loss
Number
Altena Estates Limited 01042867 (2,847) (2,847)
Barryvale Limited 03584191
1,449,686
(397,918) 1,051,768
Fleetguild Limited 02787962
1,766,342
(634,678) 1,131,664
Hiltshore Limited 02788553
Mirette Investments 01024660
676,702
(266,688) 410,014
Limited
Fixed
Current
~lt NtN
t
Assets
Assets
Liabilities Liabilities
Altena Estates Limited 1,202,018
1,033,151
(940,242) 1,294,927
Barryvale Limited 11,958,324
962,294
(5,314,296) (1,373,681) 6,232,641
Fleetguild Limited 20,742,174
564,681
(1,291,398) (2,709,135) 17,306,322
Hiltshore Limited 100
5,747
(11,995) (6,148)
Mirette Investments 9,195,402
4,177,645
(102,409) (4,332,009) 8,938,629
Limited

19. Debtors
2021 2020
Trade debtors 1,253,054 1,032,432
Prepayments
and accrued
income 22,605 18,333
Other debtors 359,082 326,193
1,634,741 1,376,958
20. Creditors: amounts falling due within one year
Group 2021 2020
Bank loans and overdrafts 339,760 330,768
Trade creditors 10,111
Accruals and deferred income 155,167 147,421
Social security and other taxes 1,316
Other creditors 2,476,515 2,339,608
2,972,758 2,827,908
Charity 2021 2020
Accruals and deferred income 22,431 24,511
Other creditors 28,755 28,755
51,186 53,266
21. Creditors: amounts falling due atter more than one year
2021 2020
Bank loans and overdrails 3,188,457 3,538,319
22. Deferred tax
The deferred tax included in the statement offinancial position is as follows:
2021 2020
K
Included
in provisions
(note 23) 5,226,368 5,191,874
23. Provisions
Deferred tax
(note 22)
At 1 July 2020 5,191,874
Additions 34,494
At 30June 2021 5,226,368

At Fair value At
Group I July 2020 Income Expenditure movements 30June 2021
f,
General funds 34,134,053 3,892,730 (4,563,335) 259,394 33,722,842
At Fair value At
I April 2019 Income Expenditure movements 30June 2020
General funds 33,779,995 3,852,272 (3,327,810) (170,404) 34,134,053
Unrestricted funds
At Fair value At
Charity I July 2020 Income Expenditure movements 30June 2021
f.
General funds 34,136,154 3,060,000 (3,226,710) (246,301) 33,722,943
At Fair value At
I April 2019 Income Expenditure movements 30June 2020
General funds 33,780,096 1,960,198 (1,842,966) 238,826 34,136,154
Analysis ofnet assets between funds
Unrestncted Total Funds
Funds 2021
Tangible fixed assets
Investments
11,053
43,086,865
11,053
43,086,865
Current assets 2,012,507 2,012,507
Creditors less than I year (2,972,758) (2,972,758)
Creditors greater than I year (3,188,457) (3,188,457)
Provisions (5,226,368) (5,226,368)
Net assets 33,722,842 33,722,842
Unrestricted Total Funds
Funds 2020
Tangible fixed assets
Investments
14,738
42,578,808
14,738
42,578,808
Current assets 3,098,608 3,098,608
Creditors
less than I year
Creditors greater than I year
Provisions
(2,827,908)
(3,538,319)
(5,191,874)
(2,827,908)
(3,538,319)
(5,191,874)
Net assets 34,134,053 34,134,053

Analy sis ofchanges
in net debt
At
At 1 Jul 2020 Cash flows 30Jun 2021
Cash at bank and in hand 1,721,650 (1,343,884) 377,766
Debt due within one year (330,768) (8,992) (339,760)
Debt due after one year (3,538,319) 349,862 (3,188,457)
(2,147,437) (1,003,014) (3,150,451)
Analysis ofcash and cash equivalents
2021 2020
Cash at bank and in hand 377,766 1,721,650
Overdraft
facility repayable
on demand (-) (-)
Total cash and cash equivalents 377,766 1,721,650