OCCA House Limited
Financial Statements
Period ended 31 August 2022
Charity registration number: 1067314 Company registration number: 3449676
OCCA HOUSE LIMITED
Financial Statements
Period ended 31 August 2022
Contents
| Page | |
|---|---|
| Charity Reference and Administrative Details | 2 |
| Letter from the Chair of OCCA House Limited | 3 |
| Trustees' Annual Report (Including Directors' Report and Strategic Report) | 4 |
| Independent Auditor's Report | 10 |
| Statement of Financial Activities (Including Income and Expenditure Account) | 13 |
| Balance Sheet | 14 |
| Statement of Cash Flows | 15 |
| Notes to the Financial Statements | 16 |
1
OCCA HOUSE LIMITED
Charity Reference and Administrative Details
Period ended 31 August 2022
Charity registration number 1067314 Company registration number 3449676 Trustees James Gardner (Chair) Matt Baird (appointed 10 April 2022) Christine Brindley (appointed 25 April 2022) Yolanda Ibbett (appointed 25 April 2022) Martin Kitcatt. (resigned 21 June 2022) Jeremy Marshall Emma Osborne (appointed 31 March 2022) Mike O'Neill (resigned 16 March 2023) Akeel Sachak Francis Wright (resigned 16 March 2022) CEO Charlie Styles (appointed 17 January 2022) Richard Giles (resigned 31 December 2021) Registered office 76 Banbury Road Oxford OX2 6JT Auditor Critchleys Audit LLP Beaver House 23-38 Hythe Bridge Street Oxford OX1 2EP Bankers Triodos Bank Barclays Bank Nationwide Building Society The Co-operative Bank
2
OCCA HOUSE LIMITED
Letter from the Chair of OCCA House Limited
Period ended 31 August 2022
We began the 2021-22 financial year with the foundations of our newly independent UK ministry in place. I concluded last year ‘ s letter by noting
“ .. a sense of great optimism, born not of a warm feeling but of our unshaken confidence in our Lord ‘ s purposes and His provision of means to do that work to which He calls us ”.
By God ’ s grace we have made significant progress this year in relaunching our evangelism and training ministries. Our key achievements during the year were as follows:
-
Our evangelistic work has begun to regrow, with invitations steadily increasing throughout the year. The range of contexts was also very encouraging: from homeless shelters to the Houses of Parliament, and from international corporations to small local churches.
-
We devised a comprehensive training pathway that seeks to equip Christians around the world in confident, connected evangelism, and spent considerable resources in developing the Essentials and Foundation modules of this pathway, while we begin planning for the third stage (the Core module).
-
The relaunch of our youth apologetics programme took longer than expected. We have a new team, and the whole programme is being thoroughly redeveloped and substantially expanded for the next financial year. We will be beginning a series of new events to equip and inspire young people across the country with the beauty of the gospel message.
-
We began a substantial project on the production of a wide range of video training material, to equip Christians in the UK and globally with the tools they need to use apologetics as part of winsome evangelism.
-
We held a successful summer conference in July 2022. The subjects covered were contemporary and diverse, and reflected the changing priorities of the culture and society in which we live.
During the financial year we were joined by many talented people, including a new chief executive officer and a new director of operations. We recruited four new speakers who have since joined in the 2022-2023 accounting year, to add bench strength and a diverse set of experience to our frontline team. We also welcomed four new trustees to our board. Speaking personally, it is deeply encouraging to welcome these faithful and committed individuals to serve alongside us in supporting the mission of the UK church.
In short, we have been able to use this financial year to expand and develop our new ministries, and to implement a number of profound initiatives. There is a real sense of momentum and energy in our team ’ s work. As our new CEO Charlie Styles explains later in this report, we have ambitious and exciting plans for the coming year. I hope that you will find them as inspiring as I do.
To God be the glory.
James Gardner Chair, OCCA House Limited
3
OCCA HOUSE LIMITED
Trustees' Annual Report (Including Directors' Report and Strategic Report)
Period ended 31 August 2022
The Trustees present their report and the audited financial statements of OCCA House Limited ('the Company') for the period ended 31 August 2022. The Trustees have adopted the provisions of the Statement of Recommended Practice (SORP) 'Accounting and Reporting by Charities' (FRS 102) in preparing the annual report and financial statements of the Company.
The financial statements have been prepared in accordance with the accounting policies set out in notes to the accounts and comply with the Company's governing document, the Charities Act 2011 and Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland.
Trustees of the Charity
The directors of the charitable company are its trustees for the purposes of charity law. The Trustees who have served during the year are as follows:
James Gardner (Chair) Matt Baird (appointed 10 April 2022) Christine Brindley (appointed 25 April 2022) Yolanda Ibbett (appointed 25 April 2022) Martin Kitcatt (resigned 21 June 2022) Jeremy Marshall Emma Osborne (appointed 31 March 2022) Mike O'Neill (resigned 16 March 2023) Akeel Sachak Francis Wright (resigned 16 March 2022)
1. STRUCTURE, GOVERNANCE AND MANAGEMENT
Governing Document
OCCA House Limited (formerly RZIM Zacharias Trust) is a company limited by guarantee, incorporated on 14 October 1997 and registered as a charity on 9 January 1998. The company was established under a Memorandum of Association that established the objects and powers of the charitable company and is governed under its Articles of Association.
The Board of Trustees
The Trustees hold Board meetings four times per year. The Senior Management Team (SMT) attends Board meetings. Other members of staff may be invited to present specific reports. The Articles of Association include provisions for the election, retirement, and removal of Trustees.
Trustee Induction and Engagement
An induction pack for Trustees is made available to new Trustees and follows the Charity Commission guidelines. The Board is periodically provided with relevant material and guidance from the Charity Commission and other professional institutions on charity governance and regulatory changes. Independent legal advice and guidance is sought where specific points of clarification are required.
Trustees attend events organised by the Company, visit the offices and interact with the staff team. Trustees receive a detailed board report and other information prior to each of the four board meetings.
Our twelfth annual UK vision day was held in November 2022. Trustees, senior management, and members of the speaking team invited sponsors and key supporters to hear reports of the activities of the Company over the last year and its forward plans.
4
OCCA HOUSE LIMITED
Trustees' Annual Report (Including Directors' Report and Strategic Report)
Period ended 31 August 2022
Three sub-committees support the Board's activities: one focused on finance and risk, another on peoplerelated matters (HR, premises, welfare, and safeguarding), and the third on governance. The first two committees each meet four times per year, typically by conference or video call. Working parties are periodically convened to look at specific areas that may arise from time to time. Policy is discussed and agreed by the entire Board.
Organisational Structure
Decisions taken by Trustees include those involving premises, leases, strategic partnerships, banking arrangements, financial practices including reserves, governance, approval of accounts, staff-related matters and governance. The Board Chair holds an annual review with the CEO, to whom the executive leadership of the Company is delegated by the Board of Trustees.
Decisions taken by the management team include day to day operational decisions, preparation of the strategic plan and budget for Board discussion and approval, plan and budget delivery, financial and management accounting, management of the staff team, event planning, and delivery, education, and training curricula.
The total staff employed at year-end was 19 (16 FTE).
Risk Management
Our approach to risk takes due note of the guidelines provided by the Charity Commission. Following the guidelines, the Company maintains a risk register that identifies potential risks and assesses the possible impact to the Company of these risks. The register groups the risks into five broad categories: Strategic, Compliance/ Governance & Legal, Operational, Financial, and Reputational.
Risk management is one of the matters addressed by the Finance Committee of the Board. We manage and mitigate potential risks through regular review of the risk register. Key potential risks are assessed during the year by the management team and discussed with the Finance Committee and (if appropriate) with the full Board.
Affiliation
At the start of the previous FY (2020-2021) we had a Ministry Agreement with RZIM Inc. and an agency ministry agreement with RZIM Canada. Both agreements terminated that year, following our independence from the RZIM network. Since 2013, the Company held a 100% beneficial interest in RZIM Turkey, a registered entity with an office in Istanbul. This beneficial interest also ceased in FY 2020-2021, as a result of our independence from the RZIM network. The Company is a member of the UK Evangelical Alliance (UKEA) and the European Evangelical Alliance (EEA).
Day to Day Management of the Company
The Trustees delegate the responsibility for the day-to-day executive management of the Company to the CEO, who reports to the Chair of the Board. Between his appointment in November 2020 and resignation in December 2021, our Interim CEO was Richard Giles. From his appointment in January 2022, our CEO was Charlie Styles.
2. OBJECTIVES AND ACTIVITIES
The Objects of the Company are:
' To advance the Christian faith in accordance with the statement of beliefs appearing in the Schedule (in the Memorandum of Association) in the United Kingdom and elsewhere as the Directors of the Charity (the Trustees) may from time to time think fit .'
Its aims are primarily education, training, communications, speaking, and religious activities. These are discharged through the provision of human resources (staff, volunteers), services and advocacy, advice, and information.
5
OCCA HOUSE LIMITED
Trustees' Annual Report (Including Directors' Report and Strategic Report)
Period ended 31 August 2022
The Company's main activities through the year, carried out throughout the UK and internationally, included speaking, teaching, and training in a variety of contexts, including academia, media, business, and the church.
3. PUBLIC BENEFIT STATEMENT
Each year the Trustees review our objectives and activities to ensure they continue to reflect our aims. In carrying out this review, the Trustees act consistently with the Charity Commission's guidance on public benefit.
As indicated above, the primary aims of the Company are education, training, communications, speaking, and religious activities. These are discharged through the provision of human resources (staff, volunteers), services and advocacy, advice, and information.
The Company carries out a wide range of activities in pursuance of its charitable aims. The Trustees consider that these activities, summarised below, provide benefit to the wider community:
-
OCCA courses, talks in universities and other academic institutions, public discussion forums and media work.
-
Teaching teenagers, students, and adults at a variety of different events.
-
The creation of books, audio and video materials, web and social media content, and other educational resources.
Teaching and training forums are accessible and welcoming venues for discussion and learning by people of all faiths, races, cultures, or creeds and those who wish to know more about the Christian faith. Where a charge is made, concessions and, in some cases, scholarships may be available.
4. STRATEGIC REPORT
OCCA The Oxford Centre for Christian Apologetics exists to play a specific part in the mission of evangelising the world. OCCA aims to model evangelistically fruitful apologetics ministry that is creative and pioneering, characterised by being both intellectually rigorous and tender-hearted. Since its establishment in 2004, OCCA has invested in over 400 individuals from nearly 50 countries through its one-year programme, the month-long course for senior business professionals, and the Doctoral Fellows programme.
Evangelism
Evangelism in universities, government, businesses, churches, schools and youth spheres continued during the financial year. Our team fulfilled hundreds of speaking engagements. The effects of recent events continued to have a slowing effect on the ministry during this financial year. However, the team has grown over the past year and invitations are growing each month.
Education and Training
We have begun plans to create courses for church-based small groups, with the first planned for publication next year. This will be the first stage in a training pathway.
Stage two will be our recently developed Foundational Apologetics course, which began in March 2022, covering sixteen different topics over the course of eight weeks. This is now running regularly with 25-40 delegates on each course.
We will later be creating stage three: a more demanding year-long part-time course and then later adding a full-time programme.
The Doctoral Fellows programme seeks to create and grow an interconnected academic community of evangelists and to train and equip them to use the platform of their academic careers in evangelistically fruitful ways.
6
OCCA HOUSE LIMITED
Trustees' Annual Report (Including Directors' Report and Strategic Report)
Period ended 31 August 2022
The 'Business Programme' geared towards senior executives and professionals did not take place in 2022, following the significant changes we were navigating. However, close contact with Business Programme alumni continues, and the programme is going ahead in 2023.
Media
The team’s new media studio saw activity from both team and partners throughout the financial year. Apart from the new content created by the team, ministry friends and senior fellows partnered with the team in utilizing our media studio for external recordings.
| Platform | URL | Followers |
|---|---|---|
| https://www.facebook.com/theocca | 13,221 | |
| https://www.instagram.com/occa.house/ | 1,451 | |
| https://twitter.com/theocca | 495 | |
| YouTube | https://www.youtube.com/@OCCAOxford | 17,375 |
REBOOT
The aim of our REBOOT youth apologetics programme is to engage and equip young people with a faith perspective on life's difficult questions, using fun and engaging conferences. Teenage delegates bring their burning questions, wrestle with big topics, and feel heard, understood, and valued as they navigate issues of worldview, science, identity, and faith. We are planning to relaunch this vital ministry in future years.
STRATEGIC AIMS 2022 / 2023
Our desire is to see extended Gospel reach, through growth in evangelistic opportunities. We continue to identify and respond to pertinent questions from non-believers. In addition to maximising evangelism to Youth, Schools, Government, Workplace and Students, we will also seek new avenues in arenas where Christians have not spoken before.
OCCA wants to see believers sharing their faith without fear, in a way that makes sense to the world. We summarise this as confident, connected evangelism.
We do this by Engaging the World by both listening and speaking - seeking to understand the times and express the Christian faith clearly and relevantly to the culture of today. This includes speaking in various contexts and producing written, audio and video material for publication.
We seek to Equip the Church to do the same: working with local churches and Christian organisations to give every Christian confidence to explain the hope they have, investing in a new generation of evangelists who will in turn equip others.
In 2022, we will be particularly focussing of digital content creation in both training and outreach. This will include the delivery of online training courses and relaunching some of our previous activities, including Reboot and the Summer Conference to connect with the widest range of people.
FINANCIAL REVIEW
Performance and Out-turn
The financial year commenced on 1 October 2021 and ended on 31 August 2022. The Company chose to shorten the financial year in FY 2021-2022 by one month (from a previous end date of 30 September) to align future, full 12-month financial years more closely with programme and project budgeting cycles.
7
OCCA HOUSE LIMITED
Trustees' Annual Report (Including Directors' Report and Strategic Report)
Period ended 31 August 2022
The Company operated with a lower average cash balance than in 2021, and with lower income as well as lower interest rates, the interest earned was £3k lower. The lower average cash balance is due to a lack of RZIM funding in 2022 and in line with expectations. The balance on the unrestricted income decreased by £298k to £5.814M (5%) in 2022. The decrease is in line with expectations, following the separation from the RZIM affiliate, resulting in the implementation of a settlement agreement with RZIM. This conditional agreement settles claims between the parties relating inter alia to the funding of the acquisition of the company’s offices, on terms that the properties are to be sold and the proceeds split between the parties.
Principal Funding Sources
FY 2021-2022 was the first FY where the Company was financially independent from RZIM and relied on the generous support of our donors in the UK and elsewhere.
OCCA continued to focus on its training objective through the OCCA Foundational programme in 2022. Restricted grants towards OCCA scholarships enabled us to continue offering scholarships to facilitate applications from a broad diversity of countries and communities. Significant scholarships for students were made available for the 2021-2022 academic year.
Specific online and the annual in-person Vision donor events were organised during the year towards the aim of increasing funding support from the UK.
Fundraising practices
Our fundraising predominantly works through personal contacts and opportunities to share our vision and explain clearly what we do. Our goal is to treat everyone who interacts with us with the same due respect and courtesy and, at the same time, ensure we do this in a way that follows best practice and ensures legal compliance, including meeting the new GDPR requirements. Our fundraising work is carried out by our inhouse team, and we do not use any external professional fundraisers or commercial participators. There have been no reported complaints or failures in respect of our fundraising activities.
Key Management Personnel
After completing an externally-contracted benchmarking in the second half of 2021, ensuring salaries are accurately positioned, in line with Oxford area Charity salaries, the Company continues to review salaries on an annual basis.
Investment Policy
Aside from retaining a prudent amount in reserves (see the next paragraph), the Company's income is spent during the course of the financial year on operational and other expenditure. The Company holds current and deposit accounts in sterling and a current account in US dollars. The Finance Committee of the Board has formulated an investment policy limiting the amounts held in the main current (operating) bank account and promoting the diversification of the sums held in savings accounts amongst different financial institutions.
Reserves Policy
The Board has examined OCCA House’s requirements for reserves in the light of the main risks to the organisation. It established a broad objective whereby the unrestricted funds not committed or invested in tangible fixed assets should equate to at least three months' expenditure. The Board reviewed the reserves policy in September 2022 , maintaining its inclusion of at least three months’ expenditure, as well as a prudent provision for winddown activities, in the event of a significant reduction in income.
The reserves are needed to meet the working capital requirements of the organisation, and the senior management team is confident that the current reserves level would achieve this. As at 31 August 2022 the total funds of the charity were £5,814,401. Of this £252,943 was in restricted funds, £5,297,311 was represented by tangible fixed assets leaving free reserves of £264,147. Unrestricted expenditure in the year was £906,446, and therefore free reserves represents 3.5 months' expenditure, which exceeds the objective.
8
OCCA HOUSE LIMITED
Trustees' Annual Report (Including Directors' Report and Strategic Report)
Period ended 31 August 2022
Governance and Audit
Critchley's Audit LLP was appointed by the Board to provide audit and accounting services for 2021. A full review of audit providers was conducted in 2015.
TRUSTEES' RESPONSIBILITIES
The Trustees are responsible for preparing the annual report and the financial statements in accordance with applicable law and regulations.
Company law requires the Trustees to prepare the financial statements for each financial year. Under that law, Trustees have elected to prepare the financial statements in accordance with the United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law, the Trustees must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the Charity and of the incoming resources and application of resources of the Charity for that period. In preparing these financial statements, the Trustees are required to:
-
select suitable accounting policies and apply them consistently;
-
make judgements and accounting estimates that are reasonable and prudent;
-
prepare the accounting statements on the going concern basis unless it is inappropriate to assume that the company will continue in operation.
The Trustees are responsible for keeping adequate accounting records that are sufficient to show and explain the Charity's transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the Charity and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
The Board of Trustees serving during the year is set out above, in the section on Charity Reference and Administrative Details.
Disclosure of information to the auditors
In accordance with applicable law, we certify that:
-
so far as we are aware, there is no relevant audit information of which the Company's auditors are unaware; and
-
as the Board of Trustees, we have taken all the steps we ought to have taken in order to make ourselves aware of any relevant audit information and to establish that the Charity's auditors are aware of that information.
In approving the Trustees' Annual Report, we also approve the Strategic Report included therein, in our capacity as company directors.
On behalf of the Board
James Gardner Chair of Board of Trustees, OCCA House Limited
…. June 2023
9
OCCA HOUSE LIMITED
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF OCCA HOUSE LIMITED
Opinion
We have audited the financial statements of OCCA House Limited (the ‘charity’) for the period ended 31 August 2022 which comprise the statement of financial activities, the balance sheet, the statement of cash flows and notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion, the financial statements:
-
give a true and fair view of the state of the charitable company's affairs as at 31 August 2022 and of its incoming resources and application of resources, including its income and expenditure, for the period then ended;
-
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
-
have been prepared in accordance with the requirements of the Companies Act 2006.
Basis for opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the charity in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the trustees' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the charity’s ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the trustees with respect to going concern are described in the relevant sections of this report.
Other information
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The trustees are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
-
the information given in the trustees' report for the financial period for which the financial statements are prepared, which includes the directors' report prepared for the purposes of company law, is consistent with the financial statements; and
-
the directors' report included within the trustees' report has been prepared in accordance with applicable legal requirements.
-
10 -
OCCA HOUSE LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED) TO THE MEMBERS OF OCCA HOUSE LIMITED
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the charity and its environment obtained in the course of the audit, we have not identified material misstatements in the directors' report included within the trustees' report.
We have nothing to report in respect of the following matters in relation to which the Companies Act 2006 requires us to report to you if, in our opinion:
-
adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
-
the financial statements are not in agreement with the accounting records and returns; or
-
certain disclosures of trustees' remuneration specified by law are not made; or
-
we have not received all the information and explanations we require for our audit; or
-
the trustees were not entitled to prepare the financial statements in accordance with the small companies regime and take advantage of the small companies' exemptions in preparing the trustees' report and from the requirement to prepare a strategic report.
Responsibilities of trustees
As explained more fully in the statement of trustees' responsibilities, the trustees, who are also the directors of the charity for the purpose of company law, are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the trustees determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the trustees are responsible for assessing the charity’s ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the trustees either intend to liquidate the charitable company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
-
the engagement partner ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations;
-
we identified the laws and regulations applicable to the company through discussions with directors and other management, and from our knowledge and experience;
-
we focused on specific laws and regulations which we considered may have a direct material effect on the financial statements or the operations of the company;
-
we assessed the extent of compliance with the laws and regulations identified above through making enquiries of management and inspecting legal correspondence where applicable; and
-
identified laws and regulations were communicated within the audit team regularly and the team remained alert to instances of non-compliance throughout the audit.
We assessed the susceptibility of the charity's financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:
-
making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected and alleged fraud; and
-
considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations.
-
11 -
OCCA HOUSE LIMITED
INDEPENDENT AUDITOR'S REPORT (CONTINUED) TO THE MEMBERS OF OCCA HOUSE LIMITED
To address the risk of fraud through management bias and override of controls, we:
-
performed analytical procedures to identify any unusual or unexpected relationships;
-
tested journal entries to identify unusual transactions;
-
assessed whether judgements and assumptions made in determining the accounting estimates were indicative of potential bias; and
-
investigated the rationale behind significant or unusual transactions.
In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:
-
agreeing financial statement disclosures to underlying supporting documentation;
-
reading the minutes of meetings of those charged with governance;
-
enquiring of management as to actual and potential litigation and claims;
-
reviewing relevant correspondence.
There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any.
Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https:// www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
Use of our report
This report is made solely to the charitable company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the charitable company's members those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the charitable company and the charitable company’s members as a body, for our audit work, for this report, or for the opinions we have formed.
Colin Mills (Senior Statutory Auditor) for and on behalf of Critchleys Audit LLP
30 June 2023 .........................
Chartered Accountants Statutory Auditor
Beaver House 23-38 Hythe Bridge Street Oxford OX1 2EP
- 12 -
OCCA HOUSE LIMITED
STATEMENT OF FINANCIAL ACTIVITIES INCLUDING INCOME AND EXPENDITURE ACCOUNT FOR THE PERIOD ENDED 31 AUGUST 2022
| Unrestricted funds 2022 Notes £ Income from: Donations and legacies 3 672,189 Charitable activities 4 66,546 Investments 5 1,212 Total income 739,947 Expenditure on: Raising funds 6 109,761 Charitable activities 7 906,446 Total expenditure 1,016,207 Net (outgoing)/incoming resources before transfers (276,260) Gross transfers between funds (21,744) Net (expenditure)/income for the period/ Net movement in funds (298,004) Opening fund balances 5,859,462 Closing fund balances 5,561,458 |
Restricted funds 2022 £ 236,443 - - 236,443 - 112,198 112,198 124,245 21,744 145,989 106,954 252,943 |
Total Unrestricted Restricted funds funds 2022 2021 2021 £ £ £ 908,632 1,971,743 88,600 66,546 148,446 97,970 1,212 4,034 - 976,390 2,124,223 186,570 109,761 227,193 - 1,018,644 2,020,477 5,997,518 1,128,405 2,247,670 5,997,518 (152,015) (123,447) (5,810,948) - 4,642,170 (4,642,170) (152,015) 4,518,723 (10,453,118) 5,966,416 1,340,739 10,560,072 5,814,401 5,859,462 106,954 |
Total 2021 £ 2,060,343 246,416 4,034 2,310,793 227,193 8,017,995 8,245,188 (5,934,395) - (5,934,395) 11,900,811 5,966,416 |
|---|---|---|---|
The statement of financial activities includes all gains and losses recognised in the period.
All income and expenditure derive from continuing activities.
The statement of financial activities also complies with the requirements for an income and expenditure account under the Companies Act 2006.
- 13 -
OCCA HOUSE LIMITED
BALANCE SHEET
AS AT 31 AUGUST 2022
| 2022 Notes £ £ Fixed assets Tangible assets 11 5,297,311 Current assets Stocks 7,048 Debtors 12 159,385 Investments 13 269,562 Cash at bank and in hand 129,577 565,572 Creditors: amounts falling due within one year 14 (48,482) Net current assets 517,090 Total assets less current liabilities 5,814,401 Income funds Restricted funds 15 252,943 Unrestricted funds 5,561,458 5,814,401 The financial statements were approved and authorised for issue by the Trustees on ........ |
2021 £ £ 5,405,275 5,040 41,312 518,398 268,733 833,483 (272,342) 561,141 5,966,416 106,954 5,859,462 5,966,416 ................. |
2021 £ £ 5,405,275 5,040 41,312 518,398 268,733 833,483 (272,342) 561,141 5,966,416 106,954 5,859,462 5,966,416 ................. |
|---|---|---|
| 5,966,416 | ||
| 106,954 5,859,462 |
||
| 5,966,416 | ||
.............................. Mr James Gardner Trustee
Company registration number 3449676
- 14 -
OCCA HOUSE LIMITED
STATEMENT OF CASH FLOWS FOR THE PERIOD ENDED 31 AUGUST 2022
| Notes Cash flows from operating activities Cash absorbed by operations 19 Investing activities Purchase of tangible fixed assets Proceeds from disposal of investments Investment income received Net cash generated from/(used in) investing activities Net cash used in financing activities Net decrease in cash and cash equivalents Cash and cash equivalents at beginning of period Cash and cash equivalents at end of period |
2022 £ £ (378,806) (10,398) 248,836 1,212 239,650 - (139,156) 268,733 129,577 |
2021 £ £ (507,308) (93,555) (1,387) 4,034 (90,908) - (598,216) 866,949 268,733 |
|---|---|---|
- 15 -
OCCA HOUSE LIMITED
NOTES TO THE FINANCIAL STATEMENTS FOR THE PERIOD ENDED 31 AUGUST 2022
1 Accounting policies
Charity information
OCCA House Limited is a private company limited by guarantee incorporated in England and Wales. The registered office is 76 Banbury Road, Summertown, Oxford, OX2 6JT.
1.1 Reporting period
The reporting period changed to 31 August 2022 and the 2022 financial statements are presented for a 11 month period.
The reason for this change is so that the financial year is aligned more closely with a general academic year. Going forward, this provides a more practical rhythm for project planning and events, particularly as major strategic projects focusing on students and courses operate on these annual cycles.
Comparative amounts presented in the financial statements (including the related notes) are not entirely comparable.
1.2 Accounting convention
The financial statements have been prepared in accordance with the charity's governing document. the Companies Act 2006, FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the Charities SORP "Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102)" (effective 1 January 2019). The charity is a Public Benefit Entity as defined by FRS 102.
The financial statements are prepared in sterling, which is the functional currency of the charity. Monetary amounts in these financial statements are rounded to the nearest £.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
1.3 Going concern
At the time of approving the financial statements, the trustees have a reasonable expectation that the charity has adequate resources to continue in operational existence for the foreseeable future. Thus the trustees continue to adopt the going concern basis of accounting in preparing the financial statements.
1.4 Charitable funds
Unrestricted funds are available for use at the discretion of the trustees in furtherance of their charitable objectives.
Restricted funds are subject to specific conditions by donors as to how they may be used. The purposes and uses of the restricted funds are set out in the notes to the financial statements.
1.5 Income
Income is recognised when the charity is legally entitled to it after any performance conditions have been met, the amounts can be measured reliably, and it is probable that income will be received.
Cash donations are recognised on receipt. Other donations are recognised once the charity has been notified of the donation, unless performance conditions require deferral of the amount. Income tax recoverable in relation to donations received under Gift Aid or deeds of covenant is recognised at the time of the donation.
- 16 -
OCCA HOUSE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE PERIOD ENDED 31 AUGUST 2022
1 Accounting policies
(Continued)
Legacies are recognised on receipt or otherwise if the charity has been notified of an impending distribution, the amount is known, and receipt is expected. If the amount is not known, the legacy is treated as a contingent asset.
1.6 Expenditure
Expenditure is recognised once there is a legal or constructive obligation to transfer economic benefit to a third party, it is probable that a transfer of economic benefits will be required in settlement, and the amount of the obligation can be measured reliably.
Expenditure is classified by activity. The costs of each activity are made up of the total of direct costs and shared costs, including support costs involved in undertaking each activity. Direct costs attributable to a single activity are allocated directly to that activity. Shared costs which contribute to more than one activity and support costs which are not attributable to a single activity are apportioned between those activities on a basis consistent with the use of resources. Central staff costs are allocated on the basis of time spent, and depreciation charges are allocated on the portion of the asset’s use.
Fundraising costs are those incurred in seeking voluntary contributions and do not include the costs of disseminating information in support of the charitable activities.
1.7 Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
| Freehold land and buildings | land - nil; buildings 50 years |
|---|---|
| Building improvements | 7 years |
| Fixtures and fittings | 3-5 years |
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the statement of financial activities.
1.8 Impairment of fixed assets
At each reporting end date, the charity reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any).
1.9 Cash and cash equivalents
Cash and cash equivalents include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
- 17 -
OCCA HOUSE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE PERIOD ENDED 31 AUGUST 2022
1 Accounting policies
(Continued)
1.10 Financial instruments
The charity has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
Financial instruments are recognised in the charity's balance sheet when the charity becomes party to the contractual provisions of the instrument.
Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price.
Basic financial liabilities
Basic financial liabilities, including creditors and bank loans are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of operations from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities.
1.11 Employee benefits
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
Termination benefits are recognised immediately as an expense when the charity is demonstrably committed to terminate the employment of an employee or to provide termination benefits.
1.12 Retirement benefits
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
2 Critical accounting estimates and judgements
In the application of the charity’s accounting policies, the trustees are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
Critical judgements
Impairment
Impairment of fixed assets (see note 11)
- 18 -
OCCA HOUSE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE PERIOD ENDED 31 AUGUST 2022
3 Donations and legacies
| Unrestricted Restricted funds funds 2022 2022 £ £ Donations and gifts 672,189 236,443 Donations and gifts Funding from RZIM USA - - Funding from RZIM Canada - - Other 672,189 236,443 672,189 236,443 |
Total Unrestricted funds 2022 2021 £ £ 908,632 1,971,743 - 1,511,951 - 58,799 908,632 400,993 908,632 1,971,743 |
Restricted funds 2021 £ 88,600 - - 88,600 88,600 |
Total 2021 £ 2,060,343 |
|---|---|---|---|
| 1,511,951 58,799 489,593 |
|||
| 2,060,343 |
4 Income from charitable activities
| Communica- tions and speaking Training and education 2022 2022 £ £ Training fees and sale of goods - 65,568 Coronavirus Job Retention Scheme 978 - 978 65,568 Analysis by fund Unrestricted funds 978 65,568 Restricted funds - - |
Total Communica- tions and speaking Training and education 2022 2021 2021 £ £ £ 65,568 - 107,568 978 138,848 - 66,546 138,848 107,568 66,546 138,848 9,598 - - 97,970 |
Total 2021 £ 107,568 138,848 |
|---|---|---|
| 246,416 | ||
| 148,446 97,970 |
- 19 -
OCCA HOUSE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE PERIOD ENDED 31 AUGUST 2022
5 Investments
| Unrestricted | Unrestricted | |
|---|---|---|
| funds | funds | |
| 2022 | 2021 | |
| £ | £ | |
| Interest receivable | 1,212 | 4,034 |
6 Raising funds
| Unrestricted | Unrestricted | |
|---|---|---|
| funds | funds | |
| 2022 | 2021 | |
| £ | £ | |
| Fundraising and publicity | ||
| Staff costs | 48,736 | 146,276 |
| Support costs | 61,025 | 80,917 |
| Fundraising and publicity | 109,761 | 227,193 |
| 109,761 | 227,193 |
- 20 -
OCCA HOUSE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE PERIOD ENDED 31 AUGUST 2022
7 Expenditure on charitable activities
| Communica- tions and speaking Training and education 2022 2022 £ £ Direct costs 524,699 231,148 Impairment - - Scholarship funding to students - 18,696 524,699 249,844 Share of support costs (see note 8) 158,888 79,443 Share of governance costs (see note 8) 3,847 1,923 687,434 331,210 |
TotalCommunica- tions and speaking Training and education Impairment 2022 2021 2021 2021 £ £ £ £ 755,847 1,505,774 588,861 - - - - 5,150,000 18,696 - 126,027 - 774,543 1,505,774 714,888 5,150,000 238,331 521,582 120,501 - 5,770 4,376 874 - 1,018,644 2,031,732 836,263 5,150,000 |
Total 2021 £ 2,094,635 5,150,000 126,027 |
|---|---|---|
| 7,370,662 642,083 5,250 |
||
| 8,017,995 |
- 21 -
OCCA HOUSE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE PERIOD ENDED 31 AUGUST 2022
8 Support costs
| Depreciation Office costs Professional fees Information technology Audit fees Trustees and meeting expenses Analysed between Fundraising Charitable activities |
Support costs Governance costs £ £ 118,362 - 76,332 - 79,231 - 23,989 - - 6,300 - 912 297,914 7,212 59,583 1,442 238,331 5,770 297,914 7,212 |
2022 £ 118,362 76,332 79,231 23,989 6,300 912 305,126 61,025 244,101 305,126 |
Support costs Governance costs £ £ 265,230 - 148,695 - 253,356 - 55,719 - - 5,250 - - 723,000 5,250 80,917 - 642,083 5,250 723,000 5,250 |
2021 £ 265,230 148,695 253,356 55,719 5,250 - |
|---|---|---|---|---|
| 728,250 | ||||
| 80,917 647,333 |
||||
| 728,250 |
Support costs are allocated in proportion to the staff engaged in each activity
Governance costs includes payments to the auditors of £6,300 (2021- £5,500) for audit fees. In addition there were amounts due for the year to the auditor for non-audit services of £1,800 (2021: £1,600).
9 Trustees
None of the trustees (or any persons connected with them) received any remuneration during the period, but one of them was reimbursed a total of £653 travelling expenses (2021- none were reimbursed £nil).
10 Employees
The average monthly number of employees during the period was:
| Raising funds Communications and speaking Training and education Total |
2022 Number 3 8 4 15 |
2021 Number 4 24 8 |
|---|---|---|
| 36 |
- 22 -
OCCA HOUSE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE PERIOD ENDED 31 AUGUST 2022
| 10 Employees Employment costs Wages and salaries Social security costs Other pension costs |
(Continued) 2022 2021 £ £ 530,264 1,867,262 61,650 188,378 53,223 217,786 645,137 2,273,426 |
(Continued) 2022 2021 £ £ 530,264 1,867,262 61,650 188,378 53,223 217,786 645,137 2,273,426 |
|---|---|---|
| 2,273,426 |
Included in wages and salaries above is termination costs of £Nil (2021 £466,077).
The total amount of employee benefits, including the cost of employers' national insurance, related to key management personnel is £243,978 (2021 - £818,430). The charity considers its key management personnel comprise the trustees and the senior management team.
The number of employees whose annual remuneration was more than £60,000 is as follows:
| is as follows: | ||
|---|---|---|
| 2022 | 2021 | |
| Number | Number | |
| £60,001 to £70,000 | - | 1 |
| £70,001 to £80,000 | - | 1 |
| £80,001 to £90,000 | - | 2 |
| £90,001 to £100,000 | - | 1 |
| £120,001 to £130,000 | - | 1 |
11 Tangible fixed assets
| Freehold land and buildings Building improvements £ £ Cost At 1 October 2021 10,809,016 571,721 Additions - 2,346 At 31 August 2022 10,809,016 574,067 Depreciation and impairment At 1 October 2021 5,656,026 500,109 Depreciation charged in the period - 23,094 At 31 August 2022 5,656,026 523,203 Carrying amount At 31 August 2022 5,152,990 50,864 At 30 September 2021 5,152,990 71,612 |
Fixtures and fittings £ 512,691 8,052 520,743 332,018 95,268 427,286 93,457 180,673 |
Total £ 11,893,428 10,398 |
|---|---|---|
| 11,903,826 | ||
| 6,488,153 118,362 |
||
| 6,606,515 | ||
| 5,297,311 | ||
| 5,405,275 |
- 23 -
OCCA HOUSE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE PERIOD ENDED 31 AUGUST 2022
11 Tangible fixed assets
(Continued)
Following on from the separation of this charity from the RZIM affiliate (from which the charity received much of the funds used to purchase the charity’s headquarters), it has been agreed that a proportion of the proceeds from the sales of the properties will be returned to RZIM. An impairment provision has been made so that the net book value of the freehold property is the Trustees’ estimate of the recoverable amounts after taking into account the proportion of the proceeds that will be returned to RZIM. As there are no longer any restrictions associated with the residual amount the balance of the restricted capital fund has been transferred to unrestricted reserves.
12 Debtors
| Amounts falling due within one year: Trade debtors Other debtors Prepayments and accrued income Current asset investments Short-term deposits Creditors: amounts falling due within one year Trade creditors Other creditors Accruals and deferred income |
2022 £ 2,821 72 156,492 159,385 2022 £ 269,562 2022 £ 3,247 4,752 40,483 48,482 |
2021 £ 5,371 72 35,869 |
|---|---|---|
| 41,312 | ||
| 2021 £ 518,398 |
||
| 2021 £ - 24,400 247,942 |
||
| 272,342 |
13 Current asset investments
14 Creditors: amounts falling due within one year
- 24 -
OCCA HOUSE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE PERIOD ENDED 31 AUGUST 2022
15 Restricted funds
The income funds of the charity include restricted funds comprising the following unexpended balances of donations and grants held on trust for specific purposes:
| Balance at 1 October 2020 £ Capital 10,483,058 Africa - DACH - Media - OCCA - Reboot youth work 52,955 Scholarship support 12,883 Wellspring International 11,176 Ministry Work - Digital Services - 10,560,072 |
Movement in funds Income Expenditure Transfers Balance at 1 October 2021 £ £ £ £ - (5,262,125) (5,220,933) - 2,000 - - 2,000 2,980 - - 2,980 18,131 (20,659) 2,528 - 138,399 (714,634) 576,235 - 25,000 (100) - 77,855 - - - 12,883 60 - - 11,236 - - - - - - - - 186,570 (5,997,518) (4,642,170) 106,954 |
Movement in funds Income Expenditure Transfers £ £ £ - (15,787) 15,787 - (2,000) - - (8,937) 5,957 - - - - - - 30,000 (12,500) - - - - (10,407) (829) - 103,194 (58,465) - 113,656 (13,680) - 236,443 (112,198) 21,744 |
Balance at 31 August 2022 £ - - - - - 95,355 12,883 - 44,729 99,976 |
|---|---|---|---|
| 252,943 |
- 25 -
OCCA HOUSE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE PERIOD ENDED 31 AUGUST 2022
15 Restricted funds
(Continued)
The Capital Fund is provision of premises for the Company's headquarters and for its ministries. Please see the tangible fixed assets note for the reasons behind the 2021 transfer.
The Reboot fund is used for expenditure on youth apologetics.
The Scholarship/support fund provides scholarships and assists with students' living costs. Due to a temporary pause on funding external programmes this financial year, there were no scholarships issued.
The Wellspring International fund was for RZIM humanitarian projects and the balance was returned to RZIM following a final intercompany settlement after our separation from RZIM.
The Ministry work fund supports various global speaking projects.
The Digital services is for OCCA media and communications costs
- 26 -
OCCA HOUSE LIMITED
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE PERIOD ENDED 31 AUGUST 2022
| 16 Analysis of net assets between funds Unrestricted funds Restricted funds 2022 2022 £ £ Fund balances at 31 August 2022 are represented by: Tangible assets 5,297,311 - Current assets/(liabilities) 264,147 252,943 5,561,458 252,943 |
Total Unrestricted funds 2022 2021 £ £ 5,297,311 5,405,275 517,090 454,187 5,814,401 5,859,462 |
Restricted funds 2021 £ - 106,954 106,954 |
Total 2021 £ 5,405,275 561,141 |
|---|---|---|---|
| 5,966,416 |
17 Events after the reporting date
On 7 December 2021 OCCA House Limited signed an unsecured loan agreement which provides a facility of £500,000 to further OCCA House Limited’s charitable objectives. The facility allows drawdowns of at least £100,000 each and is repayable in full on the earlier of 7 December 2027 and the date of sale of 76 and 78 Banbury Road, Oxford. The loan accrues interest at a rate of 5% per annum, payable quarterly. No amounts had been drawn down on the loan by 31 August 2022 but drawdowns have commenced since the year-end.
18 Related party transactions
Included in donations is a total of £122,800 (2021 - £29,100) donated by trustees and expense of £653 (2022£Nil).
19
| Cash generated from operations Deficit for the period Adjustments for: Investment income recognised in statement of financial activities (Gain)/loss on disposal of tangible fixed assets Depreciation and impairment of tangible fixed assets Movements in working capital: (Increase)/decrease in stocks (Increase)/decrease in debtors (Decrease) in creditors Cash absorbed by operations |
2022 2021 £ £ (152,015) (5,934,395) (1,212) (4,034) - 31,322 118,362 5,383,908 (2,008) 4,746 (118,073) 93,376 (223,860) (82,231) (378,806) (507,308) |
2022 2021 £ £ (152,015) (5,934,395) (1,212) (4,034) - 31,322 118,362 5,383,908 (2,008) 4,746 (118,073) 93,376 (223,860) (82,231) (378,806) (507,308) |
|---|---|---|
| (507,308) |
- 27 -