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
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:
2023 2022
Grants and donations
paid out
1,617400 2,064,400
Net rental income 2,113,069 1,729,351
Dividend income from listed investments 40)332 18,440
Investment property at fair value 43,960,138 42,517,887
Listed investments
at fair value
551,884 495,134

2023 2023 2022
Unrestricted Unrestricted
funds Total funds funds
Note f,
Income and endowments
Donations
and legacies
5 30,000 30,000
Investment income 6 4,199,163 4,199,163 3,990,531
Total income 4,229,163 4,229,163 3,990,531
Expenditure
Expenditure on raising funds:
Investment
management
costs 7 (2,192,911) (2,192,911) (2,337,830)
Expenditure on charitable activities 8,9 (1,632,097) (1,632,097) (2,080,114)
Taxation 12 (1,660,230) (1,660,230) 14,953
Total expenditure (5,485,238) (5,485,238) (4,402,991)
Fair value movements 13 56,750 56,750 (155,042)
Net income and net movement in funds (1,199,325) (1,199,325) (567,502)
Reconciliation offunds
Total funds brought forward 24 33,155,340 33,155,340 33,722,842
Total funds carried forward 25 31,956,015 31,956,015 33,155,340

Year ended 30June 2023 2023
2023 2022
Unrestricted Unrestricted
funds Total funds funds
Note g
lacome and endowments
Donations
and legacies
5 1,600,500 1,600,500 2,118,435
Total income 1,600,500 1,600,500 2,118,435
Expenditure
Expenditure
on charitable
activities 8,9 (1,632,097) (1,632,097) (2,080,114)
Total expenditure (1,632,097) (1,632,097) (2,080,114)
Fair value movements 13 (1,167,728) (1,167,728) (605,823)
Net expenditure
and net
movement in funds (1,199,325) (1,199,325) (567,502)
Reconciliation offunds
Total funds brought
forward
24 33,155,440 33,155,440 33,722,942
Total funds carried forward 24 31,956,115 31,956,115 33,155,440

2023 2022
Note g
Fixed assets
Tangible fixed assets 16 6,191 8,254
Investments 17 44,512,022 43,013,021
44,518,213 43,021,275
Current assets
Debtors 19 1,852,266 1,687,928
Cash at bank and in hand 279,865 823,480
2,132,131 2,511,408
Creditors: amounts falling due within one year 20 (3,051,127) (2,372,540)
Net current liabilities (918,996) 138,868
Total assets less current liabilities 43,599,217 43 160 143
Creditors: amounts falling due after more than one year 21 (4,771,557) (4,793,388)
Provisions 23 (6,871,645) (5,211,415)
Net assets 31,956,015 33,155,340
Funds ofthe charity
Unrestricted funds 31,956,015 33,155,340
Total charity funds 25 31,956,015 33,155,340

30June 2023
2023 2022
Note g
Fixed assets
Investments 17 31,992,821 33,160,549
31,992,821 33,160,549
Current assets
Cash at bank and in hand 2,861 41,958
2,861 41,958
Creditors: amounts falling due within one year 20 (39,567) (47,067)
Net current assets (36,706) (5,109)
Total assets less current liabilities 31,956,115 33,155,440
Net assets 31,956,115 33,155,440
Funds ofthe charity
Unrestricted funds 31,956,115 33,155,440
Total charity funds 24 31,956,115 33,155,440

Year ended 30June 2023
2023 2022
f.
Cash flows from operating activities
Net income (1,199,325) (567,502)
Adjustments
for:
Depreciation oftangible fixed assets
2,063 2,799
Fair value movements (56,750) 155,042
Dividends,
interest and rents &om
investments (4,199,163) (3,990,53I)
Taxation 1,660,230 (14,953)
Accrued (income)/expenses 226,862 2,646
Changes in:
Trade and other debtors (164,338) (53,187)
Trade and other creditors 765,658 (665,555)
Cash generated
from operations
(2,964,763) (5,131,241)
Interest received
Net cash used in operating activities (2,964,763) (5,131,241)
Cash flows from investing
activities
Dividends,
interest and rents from investments
4,199,163 3,990,531
Purchases ofother investments (1,442,251) (81,198)
Net cash &om investing
activities
2,756,912 3,909,333
Cash flows from financing activities
Proceeds from borrowings (335,782) 1,667,622
Net cash from/(used
in) financing
activities (335,782) 1,667,622
Net increase in cash and cash equivalents
Cash and cash equivalents
at beginning
ofyear (543,633)
823,480
445,714
377,766
Cash and cash equivalents at end ofyear 27 279,847 823,480

5. Donations and legacies and legacies
~Grou Unrestricted Total Funds Unrestricted Total Funds
Funds 2023 Funds 2022
a
Donations
Gift Aid received 30,000 30,000
Ch~ithr Unrestricted Total Funds Unrestricted Total Funds
Funds 2023 Funds 2022
Donations
Gift Aid received 1,600,500 1,600,500 2,118,435 2,118,435
6. Investment income
Unrestricted Total Funds Unrestricted Total Funds
Funds 2023 Funds 2022
x
Income ftom
Income from
investment
properties
other investments
4,158,831
40,332
4,158,831
40,332
3,972,091
18,440
3,972,091
18,440
4,199,163 4,199,163 3,990,531 3,990,531
7. Investment management costs
Unrestricted Total Funds Unrestricted Total Funds
Funds 2023 Funds 2022
Administrative
expenses
Investment
management
Other interest payable
Finance charges
costs 147,149
1,739,006
290,402
16,354
147,149
1,739,006
290,402
16,354
95,090
2,115,705
115,921
11,114
95,090
2,115,705
115,921
11,114
2,192,911 2,192,911 2,337,830 2,337,830
8. Expenditure on charitable activities by fund type
Unrestricted Total Funds Unrestncted Total Funds
Funds 2023 Funds 2022
Charitable
activity
Supportcosts
1,617,200
14,897
1,617700
14,897
2,064,400
15,714
2,064,400
15,714
1,632,097 1,632,097 2,080,114 2,080,114
Expenditure on charitable activities by activity type
Grant
funding of Total funds Total fund
activities Support costs 2023 2022
E
1,617,200 14,897 1,617,200
14,897
2,064,400
15,714
1,617,200 14,897 1,632,097 2,080,114

Accountancy Accountancy Accountancy Accountancy
and non-audit General
fees Audit fees expenses Total 2023 Total 2022
8 8
Governance
costs
7,500 7,080 317 14,897 15,714
11. Analysis ofgrants Year to Year to
30June 23 30June 22
f
Grants to institutions
Amud Hatzdokoh
Trust
18,000 31,600
Be'er Yitzchok Trust 10,000 15,000
Bais Rizhin Trust 18,000
Beis Ruchel D'Satmar (London) Ltd
Congregation
Vyoel Moshe D'Satmer Charitable
Chasdei Moishe Trust
Trust 27,500 50,000
36,000
17,500
Chasdei Shlomo 4,000 18,000
Chevras Mo'oz Ladol 20,000 85,400
Collel Chibath Yerushalayim,
Ezer Bekovoid Limited
Rabbi Meir Baal Hanes Trust 30,000
20,000
The Friends ofYeshivas Brisk 20,000
Keren Hatzolo 3,000 15,500
KYL Central Shul London 10,000 15,000
United Talmudical
Associates
Ltd 855,000 1,035,000
UTRY 33,000 32,000
Vyoel Moshe Charitable
Trust
Yetev Lev London Jerusalem
Trust 20,000
35,000
40,000
50,000
Yesamach Levav 7,000 22,000
YG SYeshiva Gedola Seminar 19,500 17,000
Other donations
below 815,000
555,200 496,400
1,617,200 2,064,400
Total grants 1,617,200 2,064,400
Analysis ofGrants to Institutions:
Advancement
ofthe Jewish Religion
Advancement
ofJewish Education
ReliefofPoverty
Any other charitable
purposes
441,375
454,625
388,910
332,290
497,716
608,800
573,917
383,967
Total 1,617,200 2,064,400
12. Taxation
Major components
oftax expense:
2023 2022
Deferred tax:
Origination
and reversal oftiming
differences 1,660,230 (14,953)
Taxation 1,660,230 (14,953)
20-

corporation tax in the UKof20.5 %(2022:19%)by refe
rence to the analysis below.
2023 2022
8
Net income before tax 2,031,405 468,416
Net income by rate oftax
Income exempt &om tax
Expenses not deductible
for tax
Effect ofgift aid
Utilisation ofgroup losses
Impact ofchange in tax rate
Timing differences
on unrealised
Other adjustments
gains 416,439
(1,791)
60,840
(301,852)
(162,012)
1,660,230
(11,634)
10
88,999
22,517
(111,553)
(14,953)
37
Taxation
1,660,230 (14,953)

~Gros Unrestricted Total Funds Unrestricted Total Funds
Fair value movements on listed Funds 2023
s
Funds
f
2022
investments 56,750 56,750 (155,042) (155,042)
56,750 56,750 (155,042) (155,042)
Charity Unrestricted Total Funds Unrestricted Total Funds
Funds 2023 Funds 2022
fair value movements on subsidiary
undertakings (1,167,728) (1,167,728) (605,823) (605,823)
(1,167,728) (1,167,728) (605,823) (605,823)

Net income
Year ended 30June 2023
Net income
Year ended 30June 2023
Net income is stated after charging/(crediting):
2023 2022
Depreciation oftangible fixed assets
Non audit fees
2,063
36,990
2,799
32,120
Fees payable for the audit ofthe financial statements 21,240 22,440

The charity has no staff other than the 4trustees all ofwhom
without
any form ofremuneration
or other benefit in cash or
The charity did not meet any expenses (2022:gnil) incurred
o the charity.
Tangible fixed assets
give freely oftheir time and expertise
kind (2022:gnil).
by the trustees for services provided
Plant and
machinery
Cost
At 1July 2022 and 30June 2023 26,202
Depreciation
At 1 July 2022
Charge for the year
17,948
2,063
At 30June 2023 20,011
Carrying
amount
At 30June 2023
6,191
At 30June 2022 8,254

Investments
Listed Investment
~Grou investments properties Total
f.
Cost orvaluation
At I July 2022
Additions
495,134 42,517,887
1,442,251
43,013,021
1,442,251
Fair value movements 56,750 56,750
At 30June 2023 551,884 43,960,138 44,512,022
Impairment
At 1July 2022 and 30 June 2023
Carrying
amount
At 30June 2023
551,884 43,960,138 44,512,022
At 30June 2022 495,134 42,517,887 43,013,021
All investments
shown above are held at valuation.
Financial assets held at fair value

The historical
cost of the
investment
properties
f15,505,696).
at 30a June
2023 is f16,94
7,947 (2022:
Subsidiary
Charith Undertaking
investments
Total
Cost or valuation
At I July 2022
33,160,549 33,160,549
Additions
Disposals
Fair value movements
(1,167,728) (1,167,728)
At 30June 2023 31,992,821 31,992,821
Impairment
At IJuly 2022 and 30June 2023
Carrying
amount
At 30June 2023
31,992,821 31,992,821
At 30June 2022 33,160,549 33,160,549

e Subsidia ry
Underta
king
investm
ents
held at 30s Jun
e 2023 are:
Description dtr 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%
~Com
an
Turnover
E~dm i' B iiL
Number
Altena Estates Limited 01042867 (2,572) (2,572)
Barryvale
Limited
Fleetguild
Limited
03584191
02787962
1,550,867
1,893,404
(542,685)
(1,000,699)
1,008,182
892,705
Hiltshore
Limited
02788553
Mirette Investments Limited 01024660
714,560
(549,873) 164,687
Fixed
Assets
Current
Assets
~Lia k5 '
~l
~Labgtties
~ tA
i
Altena Estates Limited
Barryvale Limited
Fleetguild
Limited
Hiltshore
Limited
Mirette Investments
Limited
1,201,272
13,468,319
20,654, 174
100
9,194,448
1,033,068
986,151
842,077
5,747
5,502,380
(944,629)
(5,458,821)
(2,077,782)
(11,995)
(758,487)
(1,807,475)
(3,228,316)
(6,607,411)
1,289,711
7,188,174
16,190,153
(6,148)
7,330,930

19. Debtors
2023 2022
Trade debtors 1,273,386 1,247,936
Prepayments
Other debtors
and accrued income 56,062
522,818
27,202
412,790
1,852,266 1,687,928
20. Creditors: amounts falling due within one year
Group 2023 2022
Bank loans and overdrafls 88,518 402,451
Accruals and deferred income 384,675 157,813
Social security and other taxes
Other creditors
1,284
2,576,650
2,586
1,809,690
3,051,127 2,372,540
Charity 2023 2022
Accruals and deferred income 10,812 18,312
Other creditors 28,755 28,755
39,567 47,067

Creditors : amounts falling due after more than one year
2023 2022
Bank loans and overdrafts 4,771,557 4,793,388
Analysis ofloans 2023 2022
Not wholly repayable
within five years other than by instalments
Wholly repayable
within five years
4,417,557
442,518
4,153,110
1,042,729
4,860,075 5,195,839
Included in current liabilities (88,518) (402,451)
4,771,557 4,793,388

Analysis of c haritable funds
Unrestricted funds
At Fair value At
Group I July 2022 Income Expenditure movements
f.
30June 2023
General funds 33,155,340 4,229,163 (5,485,238) 56,750 31,956,015
At Fair value At
1 July 2021 Income Expenditure movements
f.
30June 2022
f.
General funds 33,722,842 3,990,531 (4,402,991) (155,042) 33,155,340
Unrestricted funds
At Fair value At
Charity 1 July 2022 Income Expenditure movements 30June 2023
General funds 33,155,440 1,600,500 (1,632,097) (1,167,728) 31,956,115
At Fair value At
1 July 2021 Income Expenditure movements 30June 2022
General funds 33,722,942 2,118,435 (2,080,114) (605,823) 33,155,440

Unrestricted Total Funds
Funds 2023
Tangible fixed assets
Investments
6,191 6,191
Current assets 44,512,022 44,512,022
Creditors
less than I year
Creditors greater than I year
Provisions
2,132,131
(3,051,127)
(4,771,557)
2,132,131
(3,051,127)
(4,771,557)
Net assets (6,871,645) (6,871,6451
31,956,015 31,956,015
Unrestricted Total Funds
Funds 2022
Tangible fixed assets
Investments
8,254 8,254
Current assets
Creditors less than I year
Creditors greater than I year
Provisions
Net assets
43,013,021
2,511,408
(2,372,540)
(4,793,388)
(5,211,415)
33,155,340
43,013,021
2,511,408
(2,372,540)
(4,793,388)
(5,211,415)
33,155,340
Analysis ofchanges
in net
debt
At
At I Jul 2022 Cash flows 30Jun 2023
Cash at bank and in hand
Bank overdrafls
823,480 (543,615) 279,865
Debt due within one year
Debt due after one year
(402,451)
(4,793,388)
(18)
313,951
21 831
(18)
(88,500)
(4771 557)
(4,372,359) (207851) (4580210)
Analysis ofcash and cash equivalents
2023 2022
Cash at bank and in hand
Overdrafl
facility repayable
on demand
Total cash and cash equivalents
279,865
(18)
279,847
823,480
(-)
823,480