CHARITY REGISTRATION NUMBER: 1087079
Emmanuel Christian Centre Pembrokeshire Unaudited Financial Statements 31 March 2025
PRITCHARD & CO
Chartered accountants Ffynnonddofn 74 High Street Fishguard Pembrokeshire SA65 9AU
Emmanuel Christian Centre Pembrokeshire
Financial Statements
Year ended 31 March 2025
| Page | |
|---|---|
| Trustees' annual report | 1 |
| Independent examiner's report to the trustees | 4 |
| Statement of financial activities | 5 |
| Statement of financial position | 6 |
| Notes to the financial statements | 7 |
| The following pages do not form part of the financial statements | |
| Detailed statement of financial activities | 15 |
Emmanuel Christian Centre Pembrokeshire
Trustees' Annual Report
Year ended 31 March 2025
The trustees present their report and the unaudited financial statements of the charity for the year ended 31 March 2025.
Reference and administrative details
Registered charity name Emmanuel Christian Centre Pembrokeshire Charity registration number 1087079 Principal office 87 Pembroke Rd Haverfordwest Pembrokeshire SA61 1LN The trustees
Mrs A Williams Mr C Van der Spoel Mr M Palmer Mr N Gregson Mrs S Palmer
Independent examiner Stephen Davies FCCA
Structure, governance and management
The trustees have considered the Charity Commission guidance on public benefit reporting and present the following report from our charity, highlighting the last year’s activities in accordance with the aims of our Trust Deed.
Emmanuel Christian Centre is the Charity, having three core work sections: a church, a summer mission and an all year round schools ministry. We support a full-time pastor for the church. We also support a church member working as a volunteer with the charity “ Walk through the Bible” in the primary schools throughout Pembrokeshire. She has recently commenced a chaplaincy course. Another church member continues to work in Ireland with the charity Operation Mobilisation, where she is now a field leader. We keep an up-to-date record of all our Children Protection details and Data protection details.
1
Emmanuel Christian Centre Pembrokeshire
Trustees' Annual Report (continued)
Year ended 31 March 2025
Objectives and activities
The aims of the charity are “to advance the Christian faith primarily in the area of Pembrokeshire and South Wales in accordance with the statement of doctrine and basis of faith contained in the First Schedule hereto. “
Our Sunday morning services have an average congregation of about 120. This means we are reaching capacity so we plan to have a 9 o'clock service as well as the 11am starting after Easter. We continue to live stream our services which helps those who are not able to attend and enables many from our community and further afield to join online. We held our summer services outdoors in the marquee. Many families from around joined us even though they wouldn't normally attend.
We meet for a prayer breakfast on the first Saturday of the month and have regular mid week prayer meetings.
We have five weekly adult Life-groups that meet in various locations, and a Monday night youth life group that has an average of 20 young people.
We run a free Toddlers group every Tuesday and Wednesday morning. Sessions are always busy with around 30 little ones at each. These sessions are really appreciated with families so grateful for a safe place for the toddlers to play and adults to share and chat. Refreshments are provided for adults and little ones.
Our Friday night Rainbow club for 5 to 11 year olds stopped after Christmas 2024. This was after much discussion and prayer. It is hoped that an after school club will be started in our local primary school.
Our annual Alive Festival was really well attended with around 150 families from the neighbourhood coming to enjoy games, craft, food and a Bible based presentation. We held a week long children's mission in the summer with an average of 70 children from the local communities attending. The morning involved a busy programme of games, craft, drama, songs and a Bible story. All the children were provided with a free lunch before they went home.
The week after this a team went to Saundersfoot to run a morning holiday club in the school, joined by members of a local church. Around 60 children attended daily. The afternoon saw the team on the beach doing games and sandcastles followed by the presentation of the same programme that had been done in the holiday club.
At Christmas we held a 'Christmas Experience' where children and adults were taken in groups through different scenes. Starting with a winter wonderland then meeting various characters from the Nativity. The event was free and ran for four days. Many schools brought classes during the day sessions as well as hundreds from our locality attending later groups and on the Saturday. Each child received a Christmas goody bag to take home. We also held a Saturday evening community Carol service.
2
Emmanuel Christian Centre Pembrokeshire
Trustees' Annual Report (continued)
Year ended 31 March 2025
Achievements and performance
Emmanuel kitchen continues to grow with numbers between 30 and 45 coming to enjoy a warm welcome, soup and a roll every fortnight. We have extended the length of this event and provide table games, jigsaws and other activities for those who want to stay.
This year we ran an Alpha course for those exploring faith. This was held at church.
Over this year our minister has taken a wedding and several funerals at church. He continues to visit local residential homes to take services and bring communion.
Financial review
We are not involved in any fund raising activities and our voluntary offerings from church have been used to cover the usual overheads, licences and the ongoing upkeep and running of the church.
We have given £1,500 to support our local food bank and £300 to Story Coffee. We gave £2,400 to the ongoing work of Bibles for Schools in our area so that local children can be offered a Bible after completing the 'Walk through the Bible' sessions. We also gave gifts to Wycliffe and Open Doors.
The trustees' annual report was approved on 28 January 2026 and signed on behalf of the board of trustees by:
Mr C Van der Spoel Trustee
Mr M Palmer Trustee
3
Emmanuel Christian Centre Pembrokeshire
Independent Examiner's Report to the Trustees of Emmanuel Christian Centre Pembrokeshire
Year ended 31 March 2025
I report to the trustees on my examination of the financial statements of Emmanuel Christian Centre Pembrokeshire ('the charity') for the year ended 31 March 2025.
Responsibilities and basis of report
As the charity trustees of the Trust, you are responsible for the preparation of the accounts in accordance with the requirements of the Charities Act 2011 (“the Act”). Having satisfied myself that the accounts of the company are not required to be audited under Part 16 of the 2006 Act and are eligible for independent examination, I report in respect of my examination of your charity’s accounts as carried out under section 145 of the Charities Act 2011 (‘the 2011 Act’). In carrying out my examination I have followed the Directions given by the Charity Commission under section 145(5) (b) of the 2011 Act.
Independent examiner's statement
I have completed my examination. I confirm that no matters have come to my attention in connection with the examination giving me cause to believe: 1. accounting records were not kept in respect of the Company as required by section 386 of the 2006 Act; or 2. the accounts do not accord with those records; or 3. the accounts do not comply with the accounting requirements of section 396 of the 2006 Act other than any requirement that the accounts give a ‘true and fair view which is not a matter considered as part of an independent examination; or 4. the accounts have not been prepared in accordance with the methods and principles of the Statement of Recommended Practice for accounting and reporting by charities applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102). I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the accounts to be reached.
Stephen Davies FCCA Independent Examiner
Ty Llwyd Limited 16 Main Street Fishguard Pembrokeshire SA65 9HJ
28th January 2025
4
Emmanuel Christian Centre Pembrokeshire
Statement of Financial Activities
Year ended 31 March 2025
| 2025 | 2024 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | ||||
| funds | funds | Total funds | Total funds | ||
| Note | £ | £ | £ | £ | |
| Income and endowments | |||||
| Donations and legacies | 4 | 108,270 | – | 108,270 | 108,815 |
| Investment income | 5 | 3,220 | – | 3,220 | 1,973 |
| -------------------------------- | -------------- | -------------------------------- | -------------------------------- | ||
| Total income | 111,490 | – | 111,490 | 110,788 | |
| ================================ | ============== | ================================ | ================================ | ||
| Expenditure | |||||
| Expenditure on charitable activities | 6,7 | (123,368) | – | (123,368) | (105,800) |
| -------------------------------- | -------------- | -------------------------------- | -------------------------------- | ||
| Total expenditure | 123,368 | – | 123,368 | 105,800 | |
| ================================ | ============== | ================================ | ================================ | ||
| -------------------------------- | -------------- | -------------------------------- | -------------------------------- | ||
| Net (expenditure)/income and net | |||||
| movement in funds | (11,878) | – | (11,878) | 4,988 | |
| ================================ | ============== | ================================ | ================================ | ||
| Reconciliation of funds | |||||
| Total funds brought forward | 222,375 | 26,828 | 249,203 | 244,215 | |
| -------------------------------- | ---------------------------- | -------------------------------- | -------------------------------- | ||
| Total funds carried forward | 210,497 | 26,828 | 237,325 | 249,203 | |
| ================================ | ============================ | ================================ | ================================ |
The statement of financial activities includes all gains and losses recognised in the year. All income and expenditure derive from continuing activities.
The notes on pages 7 to 13 form part of these financial statements.
5
Emmanuel Christian Centre Pembrokeshire
Statement of Financial Position
31 March 2025
| 2025 | 2024 | ||
|---|---|---|---|
| Note | £ | £ | |
| Fixed assets | |||
| Tangible fixed assets | 11 | 137,369 | 144,596 |
| Current assets | |||
| Debtors | 12 | 11,792 | 9,557 |
| Cash at bank and in hand | 88,164 | 95,050 | |
| ---------------------------- | -------------------------------- | ||
| 99,956 | 104,607 | ||
| ---------------------------- | -------------------------------- | ||
| Net current assets | 99,956 | 104,607 | |
| -------------------------------- | -------------------------------- | ||
| Total assets less current liabilities | 237,325 | 249,203 | |
| ================================ | ================================ | ||
| Funds of the charity | |||
| Restricted funds | 26,828 | 26,828 | |
| Unrestricted funds | 210,497 | 222,375 | |
| -------------------------------- | -------------------------------- | ||
| Total charity funds | 13 | 237,325 ================================ |
249,203 ================================ |
These financial statements were approved by the board of trustees and authorised for issue on 28 January 2026, and are signed on behalf of the board by:
Mr C Van der Spoel Mr M Palmer Trustee Trustee
The notes on pages 7 to 13 form part of these financial statements.
6
Emmanuel Christian Centre Pembrokeshire
Notes to the Financial Statements
Year ended 31 March 2025
1. General information
The charity is a public benefit entity and a registered charity in England and Wales and is unincorporated. The address of the principal office is 87 Pembroke Rd, Haverfordwest, Pembrokeshire, SA61 1LN.
2. Statement of compliance
These financial statements have been prepared in compliance with FRS 102, 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland', the 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) (Charities SORP (FRS 102)) and the Charities Act 2011.
3. Accounting policies
Basis of preparation
The financial statements have been prepared on the historical cost basis, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value through income or expenditure.
The financial statements are prepared in sterling, which is the functional currency of the entity.
Going concern
There are no material uncertainties about the charity's ability to continue.
Judgements and key sources of estimation uncertainty
The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.
Fund accounting
Unrestricted funds are available for use at the discretion of the trustees to further any of the
charity's purposes.
Designated funds are unrestricted funds earmarked by the trustees for particular future project or commitment.
Restricted funds are subjected to restrictions on their expenditure declared by the donor or through the terms of an appeal, and fall into one of two sub-classes: restricted income funds or endowment funds.
7
Emmanuel Christian Centre Pembrokeshire
Notes to the Financial Statements (continued)
Year ended 31 March 2025
3. Accounting policies (continued)
Incoming resources
All incoming resources are included in the statement of financial activities when entitlement has passed to the charity; it is probable that the economic benefits associated with the transaction will flow to the charity and the amount can be reliably measured. The following specific policies are applied to particular categories of income:
-
income from donations or grants is recognised when there is evidence of entitlement to the gift, receipt is probable and its amount can be measured reliably.
-
legacy income is recognised when receipt is probable and entitlement is established.
-
income from donated goods is measured at the fair value of the goods unless this is impractical to measure reliably, in which case the value is derived from the cost to the donor or the estimated resale value. Donated facilities and services are recognised in the accounts when received if the value can be reliably measured. No amounts are included for the contribution of general volunteers.
-
income from contracts for the supply of services is recognised with the delivery of the contracted service. This is classified as unrestricted funds unless there is a contractual requirement for it to be spent on a particular purpose and returned if unspent, in which case it may be regarded as restricted.
Resources expended
Expenditure is recognised on an accruals basis as a liability is incurred. Expenditure includes any VAT which cannot be fully recovered, and is classified under headings of the statement of financial activities to which it relates:
-
expenditure on raising funds includes the costs of all fundraising activities, events, non-charitable trading activities, and the sale of donated goods.
-
expenditure on charitable activities includes all costs incurred by a charity in undertaking activities that further its charitable aims for the benefit of its beneficiaries, including those support costs and costs relating to the governance of the charity apportioned to charitable activities.
-
other expenditure includes all expenditure that is neither related to raising funds for the charity nor part of its expenditure on charitable activities.
All costs are allocated to expenditure categories reflecting the use of the resource. Direct costs attributable to a single activity are allocated directly to that activity. Shared costs are apportioned between the activities they contribute to on a reasonable, justifiable and consistent basis.
Tangible assets
Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses.
8
Emmanuel Christian Centre Pembrokeshire
Notes to the Financial Statements (continued)
Year ended 31 March 2025
3. Accounting policies (continued)
Tangible assets (continued)
An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other recognised gains and losses, unless it reverses a charge for impairment that has previously been recognised as expenditure within the statement of financial activities. A decrease in the carrying amount of an asset as a result of revaluation, is recognised in other recognised gains and losses, except to which it offsets any previous revaluation gain, in which case the loss is shown within other recognised gains and losses on the statement of financial activities.
Depreciation
Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:
Freehold property - 2% straight line Fixtures and fittings - 15% straight line
Impairment of fixed assets
A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date.
For the purposes of impairment testing, when it is not possible to estimate the recoverable amount of an individual asset, an estimate is made of the recoverable amount of the cash-generating unit to which the asset belongs. The cash-generating unit is the smallest identifiable group of assets that includes the asset and generates cash inflows that largely independent of the cash inflows from other assets or groups of assets.
For impairment testing of goodwill, the goodwill acquired in a business combination is, from the acquisition date, allocated to each of the cash-generating units that are expected to benefit from the synergies of the combination, irrespective of whether other assets or liabilities of the charity are assigned to those units.
Financial instruments
A financial asset or a financial liability is recognised only when the entity becomes a party to the contractual provisions of the instrument.
Basic financial instruments are initially recognised at the amount receivable or payable including any related transaction costs, unless the arrangement constitutes a financing transaction, where it is recognised at the present value of the future payments discounted at a market rate of interest for a similar debt instrument.
Current assets and current liabilities are subsequently measured at the cash or other consideration expected to be paid or received and not discounted.
9
Emmanuel Christian Centre Pembrokeshire
Notes to the Financial Statements (continued)
Year ended 31 March 2025
4. Donations and legacies
| Unrestricted | Total Funds | Unrestricted | Total Funds | ||
|---|---|---|---|---|---|
| Funds | 2025 | Funds | 2024 | ||
| £ | £ | £ | £ | ||
| Donations | |||||
| Gifts and Offerings | 89,919 | 89,919 | 89,799 | 89,799 | |
| Gifts | |||||
| Gift Aid | 18,351 | 18,351 | 19,016 | 19,016 | |
| -------------------------------- | -------------------------------- | -------------------------------- | -------------------------------- | ||
| 108,270 | 108,270 | 108,815 | 108,815 | ||
| ================================ | ================================ | ================================ | ================================ | ||
| 5. | Investment income | ||||
| Unrestricted | Total Funds | Unrestricted | Total Funds | ||
| Funds | 2025 | Funds | 2024 | ||
| £ | £ | £ | £ | ||
| Bank interest receivable | 3,220 | 3,220 | 1,973 | 1,973 | |
| ======================= | ======================= | ======================= | ======================= | ||
| 6. | Expenditure on charitable activities by fund type | ||||
| Unrestricted | Restricted | Total Funds | |||
| Funds | Funds | 2025 | |||
| £ | £ | £ | |||
| Direct charitable expenditure | 123,368 | – | 123,368 | ||
| ================================ | ============== | ================================ | |||
| Unrestricted | Restricted | Total Funds | |||
| Funds | Funds | 2024 | |||
| £ | £ | £ | |||
| Direct charitable expenditure | 102,759 | 3,041 | 105,800 | ||
| ================================ | ======================= | ================================ | |||
| 7. | Expenditure on charitable activities by activity type | ||||
| Activities | |||||
| undertaken | Total funds | Total fund | |||
| directly | 2025 | 2024 | |||
| £ | £ | £ | |||
| Direct charitable expenditure | 123,368 | 123,368 | 105,800 | ||
| ================================ | ================================ | ================================ | |||
| 8. | Net (expenditure)/income | ||||
| Net (expenditure)/income is stated after charging/(crediting): | |||||
| 2025 | 2024 | ||||
| £ | £ | ||||
| Depreciation of tangible fixed assets | 11,702 | 8,000 | |||
| ============================ | ======================= |
9. Staff costs
10
Emmanuel Christian Centre Pembrokeshire
Notes to the Financial Statements (continued)
Year ended 31 March 2025
9. Staff costs (continued)
The average head count of employees during the year was 1 (2024: 1). The average number of full-time equivalent employees during the year is analysed as follows:
Pastor
2025 2024 No. No. 1 1 ============== ==============
No employee received employee benefits of more than £60,000 during the year (2024: Nil).
10. Trustee remuneration and expenses
No remuneration or other benefits from employment with the charity or a related entity were received by the trustees.
11. Tangible fixed assets
| Freehold | Fixtures and | |||
|---|---|---|---|---|
| property | fittings | Total | ||
| £ | £ | £ | ||
| Cost | ||||
| At 1 April 2024 | 266,324 | 83,053 | 349,377 | |
| Additions | – | 4,475 | 4,475 | |
| -------------------------------- | ---------------------------- | -------------------------------- | ||
| At 31 March 2025 | 266,324 | 87,528 | 353,852 | |
| ================================ | ============================ | ================================ | ||
| Depreciation | ||||
| At 1 April 2024 | 151,700 | 53,081 | 204,781 | |
| Charge for the year | 5,326 | 6,376 | 11,702 | |
| -------------------------------- | ---------------------------- | -------------------------------- | ||
| At 31 March 2025 | 157,026 | 59,457 | 216,483 | |
| ================================ | ============================ | ================================ | ||
| Carrying amount | ||||
| At 31 March 2025 | 109,298 | 28,071 | 137,369 | |
| ================================ | ============================ | ================================ | ||
| At 31 March 2024 | 114,624 | 29,972 | 144,596 | |
| ================================ | ============================ | ================================ | ||
| 12. | Debtors | |||
| 2025 | 2024 | |||
| £ | £ | |||
| Trade debtors | 10,215 | 8,034 | ||
| Prepayments and accrued income | 1,577 | 1,523 | ||
| ---------------------------- | ----------------------- | |||
| 11,792 | 9,557 | |||
| ============================ | ======================= |
11
Emmanuel Christian Centre Pembrokeshire
Notes to the Financial Statements (continued)
Year ended 31 March 2025
13. Analysis of charitable funds
Unrestricted funds
| Unrestricted funds | ||||
|---|---|---|---|---|
| At | At 31 March | |||
| 1 April 2024 | Income | Expenditure | 2025 | |
| £ | £ | £ | £ | |
| General funds | 222,375 | 111,490 | (123,368) | 210,497 |
| ================================ | ================================ | ================================ | ================================ | |
| At | At 31 March | |||
| 1 April 2023 | Income | Expenditure | 2024 | |
| £ | £ | £ | £ | |
| General funds | 214,346 | 110,788 | (102,759) | 222,375 |
| ================================ | ================================ | ================================ | ================================ | |
| Restricted funds | ||||
| At | At 31 March | |||
| 1 April 2024 | Income | Expenditure | 2025 | |
| £ | £ | £ | £ | |
| Development Fund | 3,637 | – | – | 3,637 |
| Planting, Training and Vision Projects | 21,959 | – | – | 21,959 |
| Hardship Fund | 770 | – | – | 770 |
| Beach Mission | 462 | – | – | 462 |
| ---------------------------- | -------------- | -------------- | ---------------------------- | |
| 26,828 | – | – | 26,828 | |
| ============================ | ============== | ============== | ============================ | |
| At | At 31 March | |||
| 1 April 2023 | Income | Expenditure | 2024 | |
| £ | £ | £ | £ | |
| Development Fund | 3,637 | – | – | 3,637 |
| Planting, Training and Vision Projects | 25,000 | – | (3,041) | 21,959 |
| Hardship Fund | 770 | – | – | 770 |
| Beach Mission | 462 | – | – | 462 |
| ---------------------------- | -------------- | ----------------------- | ---------------------------- | |
| 29,869 | – | (3,041) | 26,828 | |
| ============================ | ============== | ======================= | ============================ |
12
Emmanuel Christian Centre Pembrokeshire
Notes to the Financial Statements (continued)
Year ended 31 March 2025
14. Analysis of net assets between funds
| Unrestricted | Restricted | Total Funds | |
|---|---|---|---|
| Funds | Funds | 2025 | |
| £ | £ | £ | |
| Tangible fixed assets | 137,369 | – | 137,369 |
| Current assets | 73,128 | 26,828 | 99,956 |
| -------------------------------- | ---------------------------- | -------------------------------- | |
| Net assets | 210,497 | 26,828 | 237,325 |
| ================================ | ============================ | ================================ | |
| Unrestricted | Restricted | Total Funds | |
| Funds | Funds | 2024 | |
| £ | £ | £ | |
| Tangible fixed assets | 144,596 | – | 144,596 |
| Current assets | 77,778 | 26,828 | 104,606 |
| -------------------------------- | ---------------------------- | -------------------------------- | |
| Net assets | 222,374 | 26,828 | 249,202 |
| ================================ | ============================ | ================================ |
15. Financial instruments
For financial instruments measured at fair value, the basis for determining fair value must be disclosed. When a valuation technique is used, the assumptions applied in determining fair value for each class of financial assets or financial liabilities must be disclosed. If a reliable measure of fair value is no longer available for ordinary or preference shares measured at fair value through profit or loss, this must also be disclosed.
Where reduced disclosures are applied, disclosures from the Companies Act 2006 still need to be made regarding the fair value of the instruments in each category and the changes in value recognised in profit and loss. Disclosures of the significant assumptions underlying the valuation models and techniques used, and extent and nature of derivative instruments are also required.
13
Emmanuel Christian Centre Pembrokeshire
Management Information
Year ended 31 March 2025
The following pages do not form part of the financial statements.
14
Emmanuel Christian Centre Pembrokeshire
Detailed Statement of Financial Activities
Year ended 31 March 2025
| 2025 | 2024 | |
|---|---|---|
| £ | £ | |
| Income and endowments | ||
| Donations and legacies | ||
| Gifts and Offerings | 89,919 | 89,799 |
| Gift Aid | 18,351 | 19,016 |
| -------------------------------- | -------------------------------- | |
| 108,270 | 108,815 | |
| -------------------------------- | -------------------------------- | |
| Investment income | ||
| Bank interest receivable | 3,220 | 1,973 |
| ----------------------- | ----------------------- | |
| -------------------------------- | -------------------------------- | |
| Total income | 111,490 | 110,788 |
| ================================ | ================================ | |
| Expenditure | ||
| Expenditure on charitable activities | ||
| Rates and water | 3,108 | 4,295 |
| Light and heat | 7,194 | 9,092 |
| Repairs and maintenance | 8,045 | 10,373 |
| Insurance | 3,100 | 3,091 |
| Telephone | 1,725 | 1,275 |
| Other office costs | 308 | 294 |
| Depreciation | 11,702 | 8,000 |
| Licence | 6,043 | 5,724 |
| Equipment lease | 1,190 | 1,265 |
| Printing, postage and stationery | 2,454 | 1,942 |
| Gifts and ministry | 75,090 | 60,449 |
| Bank charges | 4 | – |
| College and training fees | 3,405 | – |
| -------------------------------- | -------------------------------- | |
| (123,368) | (105,800) | |
| -------------------------------- | -------------------------------- | |
| -------------------------------- | -------------------------------- | |
| Total expenditure | 123,368 | 105,800 |
| ================================ | ================================ | |
| -------------------------------- | -------------------------------- | |
| Net (expenditure)/income | (11,878) ================================ |
4,988 ================================ |
15