06.02.2013 Views

Limmat Foundation, 8044 Zurich Project Center

Limmat Foundation, 8044 Zurich Project Center

Limmat Foundation, 8044 Zurich Project Center

SHOW MORE
SHOW LESS

Create successful ePaper yourself

Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.

<strong>Limmat</strong> <strong>Foundation</strong>, <strong>8044</strong> <strong>Zurich</strong> <strong>Project</strong> <strong>Center</strong><br />

Balance Sheet<br />

ASSETS<br />

Note 31.12.2011 31.12.2010<br />

CHF CHF<br />

Liquid assets and long-term deposits 1 3'731'681.99<br />

Securities 1 2'367'487.00<br />

Intern Portfolios 1 7'706'510.16<br />

Receivables 2 84'699.30<br />

Receivables from sub-foundations 3 108'135.05<br />

Prepaid expenses and deferred receivables 1 16'223.67<br />

Current assets 14'014'737.17<br />

Real estate 4 2'715'000.00<br />

Loans 0.00<br />

Non-current assets 2'715'000.00<br />

Total Assets 16'729'737.17<br />

LIABILITIES<br />

Payables 17'352.80<br />

Short-term borrowed capital 17'352.80<br />

Mortgages 4 500'000.00<br />

Provisions 5 900'000.00<br />

Long-term borrowed capital 1'400'000.00<br />

Original Endowment 100'000.00<br />

Capital earnings 15'720'239.33<br />

Annual result -507'854.96<br />

<strong>Foundation</strong> capital as at 12.31 6 15'312'384.37<br />

Total liabilities 16'729'737.17<br />

5'736'688.48<br />

9'350'757.33<br />

-<br />

59'661.44<br />

111'539.38<br />

58'719.86<br />

15'317'366.49<br />

2'715'000.00<br />

-<br />

2'715'000.00<br />

18'032'366.49<br />

12'127.16<br />

12'127.16<br />

500'000.00<br />

1'700'000.00<br />

2'200'000.00<br />

100'000.00<br />

16'241'719.31<br />

-521'479.98<br />

15'820'239.33<br />

18'032'366.49


<strong>Limmat</strong> <strong>Foundation</strong>, <strong>8044</strong> <strong>Zurich</strong> <strong>Project</strong> <strong>Center</strong><br />

Annual Statement of Account<br />

Note 2011 2010<br />

CHF CHF<br />

General contributions 7 30'000.00 0.00<br />

<strong>Project</strong>-related contributions for administration 19'422.50 8'120.00<br />

Contributions and fundraising 49'422.50 8'120.00<br />

Human resource costs 8 -130'967.00 -126'254.00<br />

Travel and representation costs -13'913.45 -19'681.00<br />

Indirect project costs -144'880.45 -145'935.00<br />

Statement of <strong>Foundation</strong> Activity -95'457.95 -137'815.00<br />

Human resource costs 8 -623'351.45 -606'021.50<br />

Travel and representation costs -14'027.95 -17'340.20<br />

Informational material and conferences 7 -54'564.45 -23'370.99<br />

Information technology and office machines -9'855.90 -30'954.70<br />

Financial audit -24'127.40 -24'325.35<br />

General office and administration costs -16'332.47 -21'873.05<br />

Administrative costs -742'259.62 -723'885.79<br />

Rental income 9 21'000.00 21'000.00<br />

Real estate expenses -39'325.14 -48'965.05<br />

Net real estate expenses -18'325.14 -27'965.05<br />

Statement of Administration -760'584.76 -751'850.84<br />

Earned income on liquid assets and long-term deposits 9'920.59 7'018.19<br />

Securities earnings 174'831.89 228'247.10<br />

Financial Earnings 184'752.48 235'265.29<br />

Bank fees, commissions, deposit fees -30'289.00 -31'777.10<br />

Market-value adjustment for securities 10 -859'473.33 449'493.38<br />

Market-value adjustment for currency 10 -126'179.57 -797'384.47<br />

Net market-value adjustment -985'652.90 -347'891.09<br />

Results Assets Management -831'189.42 -144'402.90<br />

Ausgleich Ergebnis interne Portfolios<br />

Real Estate adjustment 4 -17'438.89 -17'438.90<br />

Financial Result -848'628.31 -161'841.80<br />

Earnings from services to third parties 11 15'000.00 15'300.00<br />

Other Results 15'000.00 15'300.00<br />

Annual Result before Allocation of Funds -1'689'671.02 -1'036'207.64<br />

Variations in provisions 5 800'000.00 100'000.00<br />

Sub-foundation contributions to the project center:<br />

-according to project expenditure 12 251'654.60 290'804.50<br />

-according to capital or financial result 12 130'161.46 123'923.16<br />

Total Allocation of Funds 1'181'816.06 514'727.66<br />

Annual Result -507'854.96 -521'479.98


<strong>Limmat</strong> <strong>Foundation</strong>, <strong>8044</strong> <strong>Zurich</strong> <strong>Project</strong> <strong>Center</strong><br />

<strong>Project</strong> <strong>Center</strong><br />

Annex to the annual report 2011<br />

I. Goal of the <strong>Project</strong> <strong>Center</strong><br />

The <strong>Project</strong>-<strong>Center</strong> is corresponding to the organizational capital by FER 21.<br />

II. Statement of principles for financial reporting<br />

The statement of principles for the financial reporting can be found at www.limmat.org/RLG<br />

III. Line item explanation of the balance sheet<br />

1. Liquid assets and securities<br />

Securities are values according to current market value. Therefore, on the liabilities page, a provision for<br />

market price fluctuation will be shown (cf. note 5). The securities are part of the fixed assets, and therefore<br />

appear in the Financial Report under that heading.<br />

Portfolio structure:<br />

31.12.2011<br />

Type of investment Switzerland Abroad Total<br />

in CHF in % in CHF in % in CHF in %<br />

Liquid assets and long-term deposits 1,929,863.79 14% 1,801,818.20 13% 3,731,681.99 27%<br />

Bonds and simmilars 2,447,800.23 18% 1,557,281.47 11% 4,005,081.70 29%<br />

Stocks ans simmilars 3,437,347.40 25% 2,549,739.21 18% 5,987,086.61 43%<br />

Alternative investments 0.00 0% 81,828.85 1% 81,828.85 1%<br />

Sub-total of securities 5,885,147.63 43% 4,188,849.53 30% 10,073,997.16 73%<br />

Total 7,815,011.42 57% 5,990,667.73 43% 13,805,679.15 100%<br />

31.12.2010<br />

Switzerland Abroad Total<br />

in CHF in % in CHF in % in CHF in %<br />

Liquid assets and long-term deposits 3,443,146.56 23% 2,293,541.92 15% 5,736,688.48 38%<br />

Bonds and simmilars 1,137,985.00 8% 825,686.08 5% 1,963,671.08 13%<br />

Stocks ans simmilars 4,667,832.00 31% 2,616,407.05 17% 7,284,239.05 48%<br />

Alternative investments 0.00 0% 102,847.20 1% 102,847.20 1%<br />

Sub-total of securities 5,805,817.00 38% 3,544,940.33 23% 9,350,757.33 62%<br />

Total 9,248,963.56 61% 5,838,482.25 39% 15,087,445.81 100%<br />

The accrued interest of CHF 2,129.17 as of 31.12.2011 are included in the prepaid expenses and deferred<br />

receivables.<br />

This division includes the shares held by the project center's internal portfolios:<br />

<strong>Project</strong> <strong>Center</strong> Stock 31.12. Change in value 2011<br />

Portfolio 1 (Bonds) 3,911,061.70<br />

9,565.70<br />

Portfolio 2 (Swiss Stocks) 2,821,890.15<br />

28,997.15<br />

Portfolio 3 (Foreign Stocks) 973,558.31<br />

-12,615.82<br />

Total 7,706,510.16<br />

25,947.03<br />

2. Receivable: withholding tax.<br />

3. Internal accounts: Current account with the 14 sub-foundations


<strong>Limmat</strong> <strong>Foundation</strong>, <strong>8044</strong> <strong>Zurich</strong> <strong>Project</strong> <strong>Center</strong><br />

4. Real Estate<br />

Rosenbühlstrasse 32, <strong>8044</strong> Zürich (<strong>Foundation</strong> domicile)<br />

(in CHF)<br />

Date of latest<br />

appraisal<br />

Building, (<strong>Foundation</strong><br />

domicile)<br />

Content,<br />

Furniture&Fixtures Total<br />

Book (carrying) value 1/1/11 2,615,000.00 100,000.00 2,715,000.00<br />

Additions 0.00 0.00<br />

Book (carrying) value 12/31/11 2,615,000.00 100,000.00 2,715,000.00<br />

Cumulated Depreciation *) 0.00 0.00 0.00<br />

Net Value 12/31/11 2,615,000.00 100,000.00 2,715,000.00<br />

Mortgages 500,000.00 500,000.00<br />

Insurance/Replacement (Current) value 06.03.2009 3,269,800.00 250,000.00 3,519,800.00<br />

Estimated curent market value 03.02.2006 5,980,000.00<br />

*) Because of the low book value applied of the property, it does not need any adjustment for depreciation.<br />

To finance tthe renovation works, a 7-year fix-loan of CHF 500'000 (until Dec. 2012, at 3.44%) was taken. It is<br />

shown as mortgage, although the lending bank uses the portfolio as collateral, instead of the property.<br />

5. Provisions<br />

There is a targeted provision for market fluctuations of approx. 12% of the invested assets (net current assets<br />

+ securities). Due to the negative result of the portfolio management, the provision was reduced of CHF<br />

800,000 to CHF 900’000 as per December 31, 2011.<br />

6. Capital<br />

Original endowment: CHF 100,000 on 3/13/1972. Capital earnings do arise from donations, but for the most<br />

part are a result of the financial gains (less administration costs) of the <strong>Foundation</strong> (project center) since 1972.<br />

Organizational capital (project center) is not intended for projects, but for the infrastructure of the foundation.<br />

IV. Line item explanation of the profit and loss account<br />

7. Video 40 years<br />

For the 40 years celebration of the foundation in 2012, it was shot a film. The costs of CHF 31,073.25 has<br />

been carried by a donation of CHF 30’000.<br />

8. Human Resource costs<br />

The total costs of human resources amounts to - CHF 754,318.45, including CHF 74,476.50 social insurance.<br />

It comprises the real working hours for project management (CHF 130,967) and for general administration<br />

costs (CHF 623,351.45).<br />

All employees (5.1 full-time positions) are employed with full benefits. The members of the Board do not<br />

receive compensation.<br />

9. Properties<br />

Property Rosenbühlstrasse 32: Garage rented to Honegger Patronage (CHF 5,000); premises rented to third<br />

parties (CHF 16,000)<br />

10. Gross value adjustments<br />

2011, in CHF Securities Currencies Total<br />

Gains 656,766.35 526,571.24 1,183,337.59<br />

Losses -1,516,239.68 -652,750.81 -2,168,990.49<br />

Net -859,473.33 -126,179.57 -985,652.90<br />

11. Services: Consulting to non profit organisations.<br />

12. Administration fees paid by the sub-foundations to the <strong>Project</strong> <strong>Center</strong><br />

Vor each sub-foundation there is a different agreement for the administration fees charged by the <strong>Project</strong><br />

<strong>Center</strong>. (See the respective annex to the financial report of each sub-foundation).


<strong>Limmat</strong> <strong>Foundation</strong>, <strong>8044</strong> <strong>Zurich</strong> <strong>Project</strong> <strong>Center</strong><br />

V. Further disclosures<br />

Founder: The <strong>Limmat</strong> <strong>Foundation</strong> was founded in 1972 by Dr. Arthur Wiederkehr (Zürich, † 2001).<br />

Compensation: Members of the Board of Directors receive no compensation from the foundation. They are<br />

reimbursed only for travel costs and other foundation-related expenses (2011: CHF 3,691.40).<br />

Volunteer work: Friends of the <strong>Foundation</strong> also provide non-compensated services such as project visitation<br />

and collaboration. This volunteer labor amounted to approximately 470 work hours in 2011.<br />

Related organizations: The <strong>Limmat</strong> <strong>Foundation</strong> is independent. Close contacts are maintained with partner<br />

organizations, but this independence is nonetheless safeguarded. The <strong>Limmat</strong> <strong>Foundation</strong> is also a member<br />

of proFonds, the umbrella organization for philanthropic organizations in Switzerland.<br />

Leasing equipment:<br />

Total duration: 60 months (CHF 13,695)<br />

Until 21.12.2011: 31 months<br />

Remaining period: 29 months x 228.25 = CHF 6,619.25<br />

Patronage Committee<br />

The following personalities are members of the Committee of Patronage of the <strong>Limmat</strong> <strong>Foundation</strong>,<br />

showing their support for its activities.<br />

- H.I.&R.H Archduke Rudolf of Austria<br />

- Jeroo Billimoria, President of Child Helpline International <strong>Foundation</strong>, Amesterdam<br />

- Prof. Luis Fernando Cruz, former President of the Fundación Carvajal, Cali, Colombia<br />

- Prof. J. Gregory Dees, The Fuqua School of Business, Duke University, USA<br />

- Jean-Pierre Hocké, former UN commissioner for Refugees<br />

- Dr. Mark R.Hoenig, Partner and Member of the Board, Egon Zehnder International<br />

- Dr. Gabi Huber, member of Parliament (FDP)<br />

- Nicolas Imboden, former delegate of the Swiss Government for Trade Agreements<br />

- Dr. Arthur Loepfe, former member of Parliament (CVP)<br />

- Prof. Edouard Owczarczak , CEO of Management Joint Trust<br />

- Prof. Robert Purtschert, former Director of the Verbandsmanagement-Institut (VMI) Fribourg<br />

- Otmar Sorgenfrei, former Executive Director, Fondation Nestlé Pro Gastronomia<br />

- Susanna Tamaro, author<br />

- Dr. Alfred Wiederkehr, lawer<br />

- Pirmin Zurbriggen, gold medalist Olympic Games<br />

VI. Efficiency Report<br />

See the annexes to the financial report of each sub-foundation

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!