OpenCharities

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

2022-11-30-accounts

Charity registration number 1094524

THE TIKVAH TRUST

FINANCIAL STATEMENTS

FOR THE YEAR ENDED 30 NOVEMBER 2022

4 Brackley Close Bournemouth International Airport Christchurch Dorset BH23 6SE

THE TIKVAH TRUST

LEGAL AND ADMINISTRATIVE INFORMATION

Trustees Mr D Kellard Mrs J Kellard Mr N A May Mr S Kellard Ms B Turner Mr S Dowding Charity number 1094524 Principal address Flat 2 The Orchard 12 Balcombe Road Branksome Park Poole Dorset BH13 6DY Independent examiner Harrisons Chartered Accountants 4 Brackley Close Bournemouth International Airport Christchurch Dorset BH23 6SE

THE TIKVAH TRUST

CONTENTS

Page
Trustees' report 1 - 3
Independent examiner's report 4
Statement of financial activities 5
Balance sheet 6
Notes to the financial statements 7 - 15
The following pages do not form part of the financial statements
Detailed statement of financial activities 16

THE TIKVAH TRUST

TRUSTEES' REPORT

FOR THE YEAR ENDED 30 NOVEMBER 2022

The trustees present their annual report and financial statements for the year ended 30 November 2022.

The financial statements have been prepared in accordance with the accounting policies set out in note 1 to the financial statements and comply with the charity'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 (FRS 102) (effective 1 January 2019)".

Objectives and activities

The charity's objectives are to support charitable institutions or works that are engaged in the advancement of the tenets of the Christian faith or that help provide relief for the poor and needy, in the United Kingdom and overseas.

The policy adopted in furtherance of the objectives of the charity is to make charitable donations within the scope of the income received during the year.

The trustees have paid due regard to guidance issued by the Charity Commission in deciding what activities the charity should undertake.

Achievements and performance

Donations received during the year total £19,025 (2021: £47,027). This along with funds held from previous years has entitled the charity to make gifts to institutions and other parties in the year totalling £46,737 (2021: £77,233), furthering the objectives of the charity.

This year has seen significant progress, building on the momentum established in 2021-2.

Our fledgling partner agency in the Philippines, Tikvah Inc. has become established with a robust International Board, comprising five Filipino nationals and three British people. Sam Dowding and Duncan Kellard are the Trust’s representatives on the Board, as well as acting as Directors, to ensure that Trust contributions are administered with integrity and efficacy. A third UK national, Craig Jamieson, a highly respected horticulturist who works throughout South and South-East Asia brings expertise as we seek to develop a multi-disciplined training farm in Palawan.

With respect to the farm, we have been delighted to invest in land adjacent to the existing farm which has doubled the working area, and provided sloping and elevated land to complement the low set, mainly paddy-field land owned previously. The new land comes with several structures including a spacious house ideal for hosting visitors, trainees and hosting training events.

Developments on the farm have continued apace including the completion of two permanent fishponds, construction of two bridges to connect the two pieces of land and refurbishment of goat housing. These have progressed despite a spate of unusually disastrous weather events including a highly destructive typhoon and three serious floods. Credit to the character of our Filipino partner team who have made great progress in the face of such trials.

On the home front, we have begun implementing goals set out in our investment policy, aimed at significantly diversifying investments as well as increase revenue by 2025. These include the purchase of our first rental property, and a partner investment in Green Pastures, a UK housing charity. The rental income has subsequently funded a major development initiative in a Safe Home for young girls rescued from trafficking. We look forward to reporting in detail in the 2022/3 Trustees’ report.

Another significant step forward for the Trust has been to bolster our team with the addition of a part-time administrator. Caroline Smith, who joined the team in October 2022, brings with her thirty years’ experience in local government planning and has made an immediate impact on our functionality, assisting the Trustees and Field Officer through efficient implementation of Board decisions.

THE TIKVAH TRUST

TRUSTEES' REPORT (CONTINUED) FOR THE YEAR ENDED 30 NOVEMBER 2022

As to other fields of operation, we were pleased to meet in December 2022 with representatives of UK Charity Life Bridging Works, where discussions ensued regarding potential partnership in their medical interventions in South Sudan. Nick May, who travels regularly to East Africa, has spear-headed Tikvah’s partnership. An initial donation has been made to enable them to set up their ‘Medical Mission’ initiative focussing on pre- neo- and post-natal care in hard-to-access villages in the South Sudan bush.

We have also conducted consultations with long time Mission partner World Outreach, Steve Kellard heading this up by arranging a meeting between Trustees and World Outreach’s International and UK Directors. Duncan Kellard followed this up with meetings in Singapore in September 2022. At present no further joint initiatives are in place, but there are discussions regarding partnering in Myanmar and Cambodia in the future.

Donations were also made to pro-life agencies for their work in Uganda.

The year closed in a very positive manner, with our inaugural biennial Summit, a series of face-to -face meetings over nine days in the UK. This enabled us to plan in detail our endeavours for the coming two years, as well as deepen friendships and working relationships.

On the table as the year ended were a UK Trustee visit to our Filipino partner, Tikvah Inc. in Palawan, a visit from the Palawan team to ECHO (Chiang Mai) and the Mekong Vocational Centre in Laos, the beginning of an intern programme for vulnerable young adults in Palawan and further partnership with Life Bridging Works in Laos. We look forward to reporting on these and other exciting developments in the next annual report.

Financial review

During the year the charity generated a deficit on the unrestricted funds of £44,943 (2021: £65,174) however due to loan notes received during 2015 the general unrestricted funds totalled £5,596,343 (2021: £5,641,286) at the balance sheet date.

The restricted funds show net expenditure of £18,712 (2021: income of £16,186) for the year. This represents specific donations collected during the year paid out to charitable organisations during the year.

It is the policy of the charity to spend income which becomes available to it, at the trustees' discretion, in furtherance of the trust's objectives, whilst maintaining funds at a level that will provide sufficient monies to cover all management, administration and support costs, together with any other commitment that has been entered into from time to time.

The funds are therefore maintained at a level equal to at least that described above through the year.

The principal risks faced by the Trust lie in operational risks from ineffective grant making and the capacity of the Trust to make effective grants.

The charity is committed to continuing to provide support to charitable institutions, works of the tenets of the Christian faith or that help provide relief for the poor and needy, in the United Kingdom and overseas.

Additional funding has been secured for the coming years in terms of the receipt by the charity of £3,999,995 of Loan Notes during 2015. It is hoped that the correct investment of these funds and its associated income will help further the reach of the charity's activities.

Structure, governance and management

The charity is governed by a charitable Trust Deed made by P Kellard, J A Kellard and D J Kellard on 18 March 2002 amended by deeds dated 30 December 2017 and 10 June 2021.

The trustees who served during the year and up to the date of signature of the financial statements were: Mr D Kellard

Mrs J Kellard Mr N A May Mr S Kellard Ms B Turner Mr S Dowding

THE TIKVAH TRUST

TRUSTEES' REPORT (CONTINUED) FOR THE YEAR ENDED 30 NOVEMBER 2022

New Trustees are recruited and appointed at the discretion of the existing Trustees of the charity.

The trustees' report was approved by the Board of Trustees.

Mr N A May Trustee Dated: 28 September 2023

THE TIKVAH TRUST

INDEPENDENT EXAMINER'S REPORT TO THE TRUSTEES OF THE TIKVAH TRUST

I report to the trustees on my examination of the financial statements of The Tikvah Trust (the charity) for the year ended 30 November 2022.

Responsibilities and basis of report

As the trustees of the charity you are responsible for the preparation of the financial statements in accordance with the requirements of the Charities Act 2011 (the 2011 Act).

I report in respect of my examination of the charity’s financial statements carried out under section 145 of the 2011 Act. In carrying out my examination I have followed all the applicable 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 that in any material respect:

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 financial statements to be reached.

Harrisons Chartered Accountants

4 Brackley Close Bournemouth International Airport Christchurch Dorset BH23 6SE

Dated: 28 September 2023

THE TIKVAH TRUST

STATEMENT OF FINANCIAL ACTIVITIES INCLUDING INCOME AND EXPENDITURE ACCOUNT FOR THE YEAR ENDED 30 NOVEMBER 2022

Unrestricted
Restricted
funds
funds
2022
2022
Notes
£
£
Income from:
Donations and legacies
3
-
19,025
Investments
4
30,362
-
Total income
30,362
19,025
Expenditure on:
Charitable activities
5
79,342
37,737
Net expenditure for the year/
Net outgoing resources
(48,980)
(18,712)
Other recognised gains and losses
Other gains or losses
9
4,037
-
Net movement in funds
(44,943)
(18,712)
Fund balances at 1 December
2021
5,641,286
20,800
Fund balances at 30
November 2022
5,596,343
2,088
Total Unrestricted
Restricted
funds
funds
2022
2021
2021
£
£
£
19,025
-
47,027
30,362
28,729
-
49,387
28,729
47,027
117,079
93,973
30,841
(67,692)
(65,244)
16,186
4,037
70
-
(63,655)
(65,174)
16,186
5,662,086
5,706,460
4,614
5,598,431
5,641,286
20,800
Total
2021
£
47,027
28,729
75,756
124,814
(49,058)
70
(48,988)
5,711,074
5,662,086

The statement of financial activities includes all gains and losses recognised in the year.

All income and expenditure derive from continuing activities.

THE TIKVAH TRUST

BALANCE SHEET

AS AT 30 NOVEMBER 2022

Notes
Fixed assets
Tangible assets
10
Investment properties
11
Current assets
Debtors
12
Cash at bank and in hand
Creditors: amounts falling due within
one year
13
Net current assets
Total assets less current liabilities
Income funds
Restricted funds
14
Unrestricted funds
2022
£
£
166,572
319,214
485,786
40,343
5,076,965
5,117,308
(4,663)
5,112,645
5,598,431
2,088
5,596,343
5,598,431
2021
£
£
1,139
-
1,139
25,621
5,639,133
5,664,754
(3,807)
5,660,947
5,662,086
20,800
5,641,286
5,662,086
2021
£
£
1,139
-
1,139
25,621
5,639,133
5,664,754
(3,807)
5,660,947
5,662,086
20,800
5,641,286
5,662,086
1,139
5,660,947
5,662,086
20,800
5,641,286
5,662,086

The financial statements were approved by the Trustees on 28 September 2023

Mr N A May Trustee

THE TIKVAH TRUST

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 NOVEMBER 2022

1 Accounting policies

Charity 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 Flat 2, The Orchard, 12 Balcombe Road, Branksome Park, Poole, Dorset, BH13 6DY.

1.1 Accounting convention

The financial statements have been prepared in accordance with the charity'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 (FRS 102) (effective 1 January 2019)". The charity is a Public Benefit Entity as defined by FRS 102.

The charity has taken advantage of the provisions in the SORP for charities applying FRS 102 Update Bulletin 1 not to prepare a Statement of Cash Flows.

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, [modified to include the revaluation of freehold properties and to include investment properties and certain financial instruments at fair value]. The principal accounting policies adopted are set out below.

1.2 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.

1.3 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.

1.4 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.

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.

THE TIKVAH TRUST

NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 30 NOVEMBER 2022

1 Accounting policies

(Continued)

1.5 Expenditure

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:

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.

1.6 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 Not depreciated Equipment 4 years straight line Motor vehicles 25% reducing balance

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 net income/ (expenditure) for the year.

Investment property, which is property held to earn rentals, is initially recognised at cost, which includes the purchase cost and any directly attributable expenditure. Subsequently it is measured at fair value at the reporting end date. The surplus or deficit on revaluation is recognised in profit or loss.

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 Financial instruments

Financial instruments are classified and accounted for, according to the substance of the contractual arrangement, as either financial assets, financial liabilities or equity instruments. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

THE TIKVAH TRUST

NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 30 NOVEMBER 2022

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.

3 Donations and legacies

Restricted Restricted
funds funds
2022 2021
£ £
Donations and gifts 19,025 47,027
Investments
Unrestricted Unrestricted
funds funds
2022 2021
£ £
Interest receivable 30,362 28,729

4 Investments

THE TIKVAH TRUST

NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 30 NOVEMBER 2022

5 Charitable activities

Grant
funding
charitable
activities
Investment
property
expenditure
2022
2022
£
£
Depreciation and impairment
285
-
Direct charitable expenditure
42,449
-
Tikvah Farm Project costs
65
-
Supporters meeting costs
154
-
Summit travel expenses
101
-
Insurance
-
1,017
Repairs and maintenance
-
18,306
Rates, light and water
-
743
43,054
20,066
Grant funding of activities (see note 6)
46,736
-
Share of governance costs (see note 7)
7,223
-
97,013
20,066
Analysis by fund
Unrestricted funds
59,276
20,066
Restricted funds
37,737
-
97,013
20,066
Total
2022
Grant
funding
charitable
activities
2021
£
£
285
380
42,449
31,760
65
4,167
154
-
101
-
1,017
-
18,306
-
743
-
63,120
36,307
46,736
77,233
7,223
11,274
117,079
124,814
79,342
93,973
37,737
30,841
117,079
124,814
Total
2022
Grant
funding
charitable
activities
2021
£
£
285
380
42,449
31,760
65
4,167
154
-
101
-
1,017
-
18,306
-
743
-
63,120
36,307
46,736
77,233
7,223
11,274
117,079
124,814
79,342
93,973
37,737
30,841
117,079
124,814
2021
£
380
31,760
4,167
-
-
-
-
-
36,307
77,233
11,274
124,814
93,973
30,841
124,814

6 Grants payable

Grant Grant
funding funding
charitable charitable
activities activities
2022 2021
£ £
Support of Charitable Institutions 46,736 77,233

Grant funding charitable activities

The grant funding activities costs above relate to grants made to charitable institutions. These charitable institutions undertake activities or projects in the advancement of the tenets of the Christian Faith or that help provide relief for the poor and needy, which is congruent with the objectives of the charity.

THE TIKVAH TRUST

NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 30 NOVEMBER 2022

7 Support costs

Support & Support &
Governance Governance
costs costs
2022 2021
£ £
Legal and professional 7,223 11,274
7,223 11,274
Analysed between
Charitable activities 7,223 11,274

Governance costs includes independent examination fees of £3,576 (2021- £3,312).

8 Trustees

No Trustee received any remuneration for their services as trustee during the current or previous year.

No expenses were reimbursed to any Trustee during the current or previous year, other than as disclosed in the related party note.

9 Other gains or losses

Other gains or losses
Unrestricted Unrestricted
funds funds
2022 2021
£ £
Foreign exchange (gains) / losses (4,037) (70)

THE TIKVAH TRUST

NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 30 NOVEMBER 2022

10 Tangible fixed assets

Freehold land
and buildings
Equipment Motor vehicles
£
£
£
Cost
At 1 December 2021
-
2,183
4,800
Additions
165,103
772
-
At 30 November 2022
165,103
2,955
4,800
Depreciation and impairment
At 1 December 2021
-
2,183
3,661
Depreciation charged in the year
-
157
285
At 30 November 2022
-
2,340
3,946
Carrying amount
At 30 November 2022
165,103
615
854
At 30 November 2021
-
-
1,139
Total
£
6,983
165,875
172,858
5,844
442
6,286
166,572
1,139

The freehold land and buildings purchased in the year were purchased in the name of Tikvah Inc and is held in trust for the charity.

11 Investment property

Fair value
At 1 December 2021
Additions through external acquisition
At 30 November 2022
2022
£
-
319,214
319,214

THE TIKVAH TRUST

NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 30 NOVEMBER 2022

12 Debtors

Amounts falling due within one year:
Other debtors
Prepayments and accrued income
2022
£
15
40,328
40,343
2021
£
15
25,606
25,621

13 Creditors: amounts falling due within one year

Creditors: amounts falling due within one year
Other creditors
Accruals and deferred income
2022
£
666
3,997
4,663
2021
£
666
3,141
3,807

14 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:

Movement in funds Movement in funds
Balance at Incoming Resources Transfers Balance at
1 December resources expended 30 November
2021 2022
£ £ £ £ £
KNA Fund 20,800 - (10,000) (10,800) -
Tikvah Inc Fund - 19,025 (27,737) 10,800 2,088
20,800 19,025 (37,737) - 2,088
Movement in funds Movement in funds
Balance at Incoming Resources Transfers Balance at
1 December resources expended 1 December
2020 2021
£ £ £ £ £
KNA Fund 4,614 47,027 (30,841) - 20,800

THE TIKVAH TRUST

NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 30 NOVEMBER 2022

14 Restricted funds

(Continued)

The KNA fund is a restricted fund for the purpose of providing support to Kanlungan Ng Ama (KNA), an organisation in the Philippines which gives aid to children on the island of Palawan.

The Tikvah Inc fund is a restricted fund for the purpose of providing support to Tikvah Inc, an organisation in the Philippines, which is a non-profit Company established to pioneer sustainable agricultural techniques and train the disadvantaged rural poor in order to give opportunities to ascend from poverty.

15 Analysis of net assets between funds

Unrestricted
funds
Restricted
funds
2022
2022
£
£
Fund balances at 30
November 2022 are
represented by:
Tangible assets
166,572
-
Investment properties
319,214
-
Current assets/(liabilities)
5,117,870
(5,225)
5,603,656
(5,225)
Total
Unrestricted
funds
2022
2021
£
£
166,572
1,139
319,214
-
5,112,645
5,640,147
5,598,431
5,641,286
Restricted
funds
2021
£
-
-
20,800
20,800
Total
2021
£
1,139
-
5,660,947
5,662,086

16 Related party transactions

Transactions with related parties

Mr D J Kellard was a Trustee of the charity throughout the current and previous year. He is also a director of Tikvah Inc referred to in note 14 above. During the year expenditure of £7,648 (2021: £3,411) of this £7,157 relates to travel expenses with £491 relating to other direct charitable costs were reimbursed to Mr D J Kellard on behalf of The Tikvah Trust in connection with its projects in the Philippines, Thailand, Laos and Myanmar. Mr D J Kellard was also paid £28,350 (2021: £28,350) in relation to consultancy services provided outside of his normal trustee duties.

Mr S Dowding was a Trustee of the charity from January 2021. He is also a director of the Kanlungan Ng Ama (KNA) and Tikvah Inc referred to in note 14 above. During the year expenditure of £1,800 relating to travel, subsistence and other direct charitable costs were reimbursed. The total of grants paid to KNA by The Tikvah Trust was £10,000.

During the year donations totalling £19,025 were received from donors for Tikvah Inc. The total of grants paid to Tikvah Inc. by The Tikvah Trust was £27,737.

THE TIKVAH TRUST

NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 30 NOVEMBER 2022

16 Related party transactions

(Continued)

Mr S A Kellard was a Trustee of the charity throughout the current and previous year. During the year he was paid £159 (2021: £nil) in respect of subsistence and other direct charitable costs.

Mrs J Kellard was a Trustee of the charity throughout the current and previous year. During the year she was paid £2,452 in respect of travel costs.

The aggregate total of donations received from trustees with no specific conditions during the year was £8,060 (2021: £13,033).

THE TIKVAH TRUST

DETAILED STATEMENT OF FINANCIAL ACTIVITIES

FOR THE YEAR ENDED 30 NOVEMBER 2022

Income and endowments
Donations and legacies
Donations and gifts
Investment income
Bank interest receivable
Total incoming resources
Expenditure
Expenditure on charitable activities
Activities undertaken directly
Depreciation
Direct charitable expenditure
Tikvah Farm Project costs
Supporters meeting costs
Summit travel expenses
Grants paid
Empathy International
Emergency relief typhoon
CBRUK Gift
MediaServe
Sabak Ateng Ama
The Pace Trust
The Leprosy Mission
Tikvah Inc
KNA
Barnabas Fund Covid Emergency
Life Bridging Works
Insurance
Repairs and maintenance
Rates, light and water
Governance costs
Governance depreciation
Accountancy fees
Legal and professional fees
Telephone
Bookkeeping fees
Bank charges
Insurance
Printing, postage and stationery
Total expenditure
Other gains and losses
Foreign exchange losses
Net deficit
2022
£
19,025
19,025
30,362
49,387
285
42,449
65
154
101
-
-
500
1,000
2,500
-
1,000
1,000
27,737
10,000
-
3,000
1,017
18,306
742
109,856
157
3,576
630
884
210
495
727
544
7,223
117,079
(4,037)
(4,037)
(63,655)
2021
£
47,027
47,027
28,729
75,756
380
31,760
4,167
-
-
7,000
-
-
7,500
14,892
3,000
-
-
30,841
10,000
4,000
-
-
-
113,540
121
3,312
5,102
2,518
-
221
-
-
11,274
124,814
(70)
(70)
(48,988)