OpenCharities

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

2021-03-31-accounts

Registered Company Number: 06297353 Registered Charity Number: 1120635

THE LINK WITH EMMANUEL CHRISTIAN FELLOWSHIP LTD

REPORT AND ACCOUNTS FOR THE YEAR ENDED

31 MARCH 2021

The Link With Emmanuel Christian Fellowship Ltd Reports and accounts

Contents

Page
Trustees’ Report
3
Statement of Directors’/Trustees’ Responsibilities 5
Independent Examiner’s Report 7
Statement of Financial Activities 8
Balance Sheet 11
Notes to the accounts 12

2 | P a g e

The Link With Emmanuel Christian Fellowship Ltd The report of the Trustees for the year ended 31 March 2021

Introduction

The trustees present their annual director’s report and financial statements for the year ended 31 March 2021, which are also prepared to meet the requirements for a directors’ report and accounts for Companies Act purposes.

The financial statements comply with the Charities Act 2011, the Companies Act 2006, the Memorandum and Articles of Association 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 2015).

Purpose and Activities of the Charity

The charity objects and principle activities are:

To advance Christian faith in accordance with the Statement of Beliefs, in Merseyside and in other parts of the United Kingdom or the world as the Trustees may from time-to-time think fit and other such purposes which are exclusively charitable according to the law of England and Wales and are connected with the charitable work of the Charity.

To relieve sickness and financial hardships and to promote and preserve good health by the provision of funds, goods and services of any kind, including through the provision of counselling and support in such parts of Merseyside and in other parts of the United Kingdom or the world as the Trustees may from time to time think fit.

Further details on how we further these objectives can be found in the Memorandum of Association upon request.

Achievements and performances

During this year, we have continued to worship vi a online services and at times in the Church Building in Claughton Road, Birkenhead with socially distanced congregations. This was necessary due to the Covid Pandemic.

During this period tithes and offerings have been primarily made through Bank transfers and standing orders and this has enabled us to continue to continue to support the Ministries and Missions listed further below in this report and also maintain full time ministry. The Financial situation of the Church was such that we were able to arrange for the erection of an extension at the side of the main Church building to provide additional storage facilities. Planning permission was not required for this work to be undertaken. All Mid-week activities were suspended due to Covid with the exception of the weekly prayer meeting which continued online via Zoom.

The Church expanded the provision of facilities for Wirral Foodbank to operate a food distribution outlet to five days per week.

We carried on with our primary aim of continuing to serve God and to seek His will for our Church and community in the future.

Activities

The Link with Emmanuel Christian Fellowship provided both practical and financial help to the following organisations:

3 | P a g e

The Link With Emmanuel Christian Fellowship Ltd

The report of the Trustees for the year ended 31 March 2021

Financial Review

Policies on reserves

Adequate reserves are maintained to fund the charity’s activities for at least six months forward.

Availability and adequacy of assets of the funds

The board of Trustee is satisfied that the charity assets in each fund are available and adequate to fulfil its obligations in respect of each fund.

Transactions and Financial position

The Statement of Financial Activities show net outgoing (2020: incoming) resources for the year of £12,713 (2020: £923). The total reserve at the year-end stands at £74,841 (2020 £87,554). Free unrestricted liquid reserves amounted to £35,200 (2020: £32,228).

Reference and administrative details

Reference and administrative details
Date of incorporation 29 June 2007
Company Registration Number 06297353
The Registered Office is 60 Prenton Road East,
Tranmere, Wirral CH42 7LQ
Charity Registration Number 1120635

Directors and trustees

The members of the board of Trustees of the Charity during the year ended 31 March 2021 were:

Stuart Appleby – Chairman Marcus Dalton –Trustee Link to Church Leadership Liz Appleby Mike Parkinson Billy Norman Beryl Bratt (Bookkeeper)

Kenneth Leah resigned 1 August 2021

Other offices within the charity working under the direction of the trustees were: Geoff Green – Secretary

All the directors of the company are also the Trustees of the charity, and their responsibilities include all the responsibilities of the directors under the Companies Acts and of Trustees under the Charities Act.

4 | P a g e

The Link With Emmanuel Christian Fellowship Ltd The report of the Trustees for the year ended 31 March 2021

The board of trustees were unable to hold regular meetings across the year, but as and when necessary, meetings were held online via Zoom. Minutes from these meetings can be provided on application.

Chairman’s Thanks

I would like to pass my thanks to the other Trustees for their help and attendance at on-line meetings throughout the year to enable us to meet the objectives of the Charity.

Nature of the Governing Documents and Constitution of the Charity

The Organisation is a charitable company limited by guarantee, incorporated on 29 June 2007 and registered as a charity on 21 August 2007. The Company was established under a Memorandum of Association, which established the objects and powers of the charitable company and is governed under its Article of Association. In the event of the company being wound up, members are required to contribute an amount not exceeding £1. The methods adopted for the recruitment and appointment of new trustees

The directors of the company are also charity trustees for the purpose of charity law and under the Company’s Articles the directors are known as members of the charity. The directors are chosen to bring a wide variety of skills to the charity management.

Share Capital

The Company is limited by guarantee and therefore has no share capital.

Independent Examiner

Malcolm Wright, Elpizo Limited, Chartered Accountants, 13 Village Road, Higher Bebington, Wirral, CH63 8PP

Statement of Director’s and Trustees’ Responsibilities

The charity trustees (who are also the directors of the charitable company for the purpose of company law) are responsible for preparing a trustees’ annual report and financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice).

Company law requires the charity trustees to prepare financial statements for each year which give a true and fair view of the state of affairs of the charitable company and of the incoming resources and application of resources, including the income and expenditure, of the charity for that period.

In preparing the financial statements, the trustees are required to:

 Select suitable accounting policies and then apply them consistently;

 observe the methods and principles in the Charities SORP;

 make judgements and estimates that are reasonable and prudent;

 state whether applicable UK accounting standards have been followed, subject to any material departures disclosed and explained in the financial statements;

 prepare the financial statements on the going concern basis unless it is inappropriate to presume that the charity will continue in business.

The trustees are responsible for keeping proper accounting records that disclose with reasonable accuracy at any time the financial position of the charity and to enable them to

5 | P a g e

The Link With Emmanuel Christian Fellowship Ltd The report of the Trustees for the year ended 31 March 2021

ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the charity and the group and hence taking reasonable steps for the prevention and detection of fraud and other irregularities.

The trustees are responsible for the maintenance and integrity of the corporate and financial information included on the charitable company’s website. Legislation in the United Kingdom governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.

Statements as to disclosure to our independent examiner

In so far as the trustees are aware at the time of approving our trustees’ annual report:

By order of the board of trustees

This report was approved by the board of Trustees on 29 November 2021

Stuart Appleby Chairman of the Trustees

6 | P a g e

The Link With Emmanuel Christian Fellowship Ltd

Independent Examiner’s Report to the Trustees of the Charity

Report of the Independent Examiners to the Trustees on the account of the Charity for the year ended 31 March 2021

I report on the financial statement of the charitable company on page 8 to 19 for the year ended 31 March 2021.

This report is made solely to the charity’s trustees, as a body, in accordance with Section 145 of the Charities Act 2011. My examination has been undertaken so that I might state to the charity’s trustees those matters I am required to state to them in an Independent Examiner’s report and for no other purpose. To the fullest extent permitted by law, I do not accept or assume responsibility to anyone other than the charity and charity’s trustees as a body, for my examination, for this report, or for the opinions I have formed.

Respective responsibilities of the Trustees and Examiner

As the charity trustees, who are also directors of the company for the purpose of the company law, you are responsible for preparation of the accounts in accordance with the requirements of the Companies Act 2006. Having satisfied myself that the charity is not subject to audit under company law and under section 144(2) of the Charities Act 2011 (“the Charities Act”) and is eligible for independent examination. It is my responsibility to: Examine accounts under the section145 of the Charities Act;

Follow the procedure laid down in the general Directions given by the Charity Commission under section 145(5)(b) of the Charities Act; and to state whether particular matters have come to my attention

Basis of opinion and scope of work undertaken

My examination was carried out in accordance to general directions given by the charity commission. An examination includes a review of accounting records, kept by the charity and a comparison of accounts presented with those records. It also includes consideration of any unusual items of disclosures in the accounts and seeks explanations from the Trustees concerning any such matters. The procedure undertaken does not provide all the evidence that would be required in an audit. Consequently, no opinion is given to whether the accounts present a true and fair view and report is limited to the matters set out in the statement below.

Independent Examiner’s Statement

In connection with examination, no matters have come to my attention;

Which gives me reasonable cause to believe that in any material respect the requirements;

  1. a. To keep accounting records in accordance with section 386 of the Companies Act 2006; and

    • b. To prepare accounts which accord with the accounting records and comply with accounting requirements of section 396 of the Companies Act 2006 and with the methods and principles of the Statements of Recommended Practice: Accounting and reporting by Charities have not been met; or,
  2. To which, in my opinion, attention should be drawn in order to enable a proper understanding of the accounts to be reached.

Malcolm Wright Chartered Accountant

Elpizo Limited, 13 Village Road, Higher Bebington, Wirral CH63 8PP

The date upon which my opinion is expressed is 29 November 2021

7 | P a g e

The Link With Emmanuel Christian Fellowship Ltd Statement of Financial Activities For the year ended March 2021

Unrestricted Restricted Total
Last Year
Funds
Funds Funds Total Funds
2021 2021 2021
2020
Notes £ £ £
£
Income
Donations and legacies 3 70,062
- 70,062 69,673
Income from charitable
activities 4 5,532 2,700
8,232 2,450
Total Income 75,594
2,700 78,294 72,123
Expenditure
Expenditure on charitable
activities 5 86,597
3,210
89,807 70,000
Governance costs 1,200 -
1,200 1,200
Total expenditure 87,797
3,210
91,007 71,200
Net income/(expenditure) for the year (12,203) (510) (12,713) 923
Gross transfer between funds (68) 68 --___
Net movement in funds (12,271) (442) (12,713) 923
Reconciliation of funds:
Total funds brought forward 82,793
4,761
87,554 86,631
Total funds carried forward 70,522
4,319 74,841 87,554

The net movement in funds to above in the net incoming resources as defined in the statement of Recommendation Practice for Accounting and reporting issued by the Charity Commission for England and Wales and is reconciled to the total funds as shown in the Balance Sheet on page 11 as required by the said statement.

All activities derive from continuing operation

The notes on page 12 to 19 form an integral part of these accounts

8 | P a g e

The Link With Emmanuel Christian Fellowship Ltd Statement of Financial Activities For the year ended March 2021 Analysis of prior year total funds as required by paragraph 4.2 of Statement of Recommended Practice (SORP)

Unrestricted Unrestricted Restricted Total Last Year
Funds
Funds Funds Total Funds
2020 2020 2020 2019
Notes £ £ £ £
Income
Donations and legacies 3
67,173
2,500 69,673 72,596
Income from charitable
activities 4
2,450 -
2,450 1,050
Investment Income - -
- 26
Total Income 69,623 2,500 72,123 73,672
Expenditure
Expenditure on charitable
activities 5
68,241
1,759 70,000 79,562
Governance costs 1,200 - 1,200 1,200
Total expenditure 69,441 1,759
71,200 80,762
Net income/(expenditure) for the year 182
741 923 (7,090)
Gross transfer between funds

-
- - -___
Net movement in funds 182
741 923 (7,090)
Reconciliation of funds:
Total funds brought forward
82,611
4,020
86,631 93,721
Total funds carried forward
82,793
4,761 87,554 86,631

The net movement in funds to above in the net incoming resources as defined in the statement of Recommendation Practice for Accounting and reporting issued by the Charity Commission for England and Wales and is reconciled to the total funds as shown in the Balance Sheet on page 11 as required by the said statement.

All activities derive from continuing operation

The notes on page 12 to 19 form an integral part of these accounts

9 | P a g e

The Link With Emmanuel Christian Fellowship Ltd Statement of Financial Activities For the year ended March 2021

Income and Expenditure Account as required by the Companies Act for the year ended 31 March 2021

Turnover

Direct costs of turnover

Gross surplus

Governance costs

Operating surplus

Interest receivable

Surplus/deficit on ordinary activities before tax

Retained surplus/deficit for the financial year
2021
2020
£
£
78,294 72,123
89,807 70,000
(11,513)
2,123
1,200
1,200
(12,713)
923
-
-
(12,713)
923
(12,713)
923

All activities derive from continuing operations

The notes on pages 12 to 19 form integral part of these accounts.

10 | P a g e

The Link With Emmanuel Christian Fellowship Ltd Company Number 06297353 Balance Sheet As at 31 March 2021

Notes
Fixed Assets
Tangible assets
11
Total fixed assets
Current Assets
Debtors
12
Cash at the bank and in hand

Total current assets

Creditors: -
Amount due within one year
13
Net current assets

Net assets
The funds of the charity
Unrestricted income funds
Unrestricted revenue accumulated funds
15
Restricted revenue funds
Restricted revenue accumulated funds
15

Total charity funds

2021
£
£

25,537
25,537
9,785

41,370

51,155

(1,851)

49,304
74,841
70,522
4,319
74,841
2021
£
£

25,537
25,537
9,785

41,370

51,155

(1,851)

49,304
74,841
70,522
4,319
74,841
2020
£
£
41,169
41,169
9,396
39,134
48,530
(2,145)
46,386
87,554
82,793
4,761
87,554
2020
£
£
41,169
41,169
9,396
39,134
48,530
(2,145)
46,386
87,554
82,793
4,761
87,554


















The directors are satisfied that the year ended on 31 March 2021 the charitable company was entitled to exemption from the requirement to obtain an audit under section 477 of the Companies Act 2006 and that no members have required the company to obtain an audit of its accounts for the year in question in accordance with section 476 of the act. However, in accordance with section 145 of the Charities Act 2011, the accounts have been examined by an Independent Examiner whose report appears on page 7.

The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of accounts. These accounts have been prepared in accordance with the provisions applicable to companies subject to the small companies’ regime.

Stuart Appleby – Chair and Trustee Approved by the board of Trustees on 29 November 2021

The notes on page 12 to 19 form an integral part of these accounts

11 | P a g e

The Link With Emmanuel Christian Fellowship Ltd Notes to the Accounts for the year ended 31 March 2021

1. Accounting policies

The principal accounting policies adopted, judgements and key sources of estimation uncertainty in the preparation of the financial statements are as follows:

a) Basis of preparation

The financial statements have been prepared in accordance with Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard application in the UK and Republic of Ireland (FRS 102) (effective 1 January 2015) – (Charities SORP(FRS 102) the Financial Reporting Standard application in the UK and Republic of Ireland (FRS 102) and the Companies Act 2006.

The Charity meets the definition of a public benefit entity under FRS 102. Assets & liabilities are initially recognised at historical cost or transaction value unless otherwise stated in the relevant accounting policy notes(s).

b) Preparation of the accounts on a going concern basis

The financial statements are prepared on a going concern. The Charity is entirely dependent on continuing grant and donation support and as a consequence the going concern basis is also dependent on that continuing financial support.

c) Income

Income is recognised when the charity has entitlement to the funds, any performance conditions attached to the item(s) of income have been met, it is probable that the income will be received, and the amount can be measured reliably. Income received in advance of the provision of specified services is deferred until the criteria for income recognition are met.

d) Donated services and facilities

Donated professional services and donated facilities are recognised as income when the charity has control over the item, any conditions associated with the donated item have been met, the receipt of economic benefit from the use by the charity of the item is probable and that economic benefit can be measured reliably. In accordance with the Charities SORP (FRS 102), the general volunteer time is not recognised and refer to the trustees’ annual report for more information about their contribution.

On receipt, donated professional services and donated facilities are recognised on the basis of the value of the gift to the charity which is the amount the charity would have been willing to pay to obtain services or facilities of equivalent economic benefit on the open market; a corresponding amount is then recognised in expenditure in the period of receipt.

e) Interest receivable

Interest on funds held on deposit is included when receivable and the amount can be measured reliably by the charity; this is normally upon notification of the interest paid or payable by the bank.

12 | P a g e

The Link With Emmanuel Christian Fellowship Ltd Notes to the Accounts for the year ended 31 March 2021

f) Fund accounting

Unrestricted funds are available to spend on activities that further any of the purposes of the charity. Restricted funds are donations which the donor has specified are to be used for particular areas of the charity’s work or for specific projects being undertaken by the charity.

g) Expenditure and irrecoverable VAT

Expenditure is recognised once there is a legal constructive obligation to make a payment to a third party, it is probable that settlement will be required, and the amount of the obligation can be measured reliably. Expenditure is classified under the following activity headings:

 Other expenditure represents those items not falling into any other heading. Irrecoverable VAT is charged as a cost against the activity for which the expenditure was incurred.

h) Allocation of support costs

Support costs are those functions that assist the work of the charity but do not directly undertake charitable activities. Support costs include back office costs, finance, personnel, payroll and governance costs which support the charitable activities. These costs have been allocated between costs of raising funds and expenditure on charitable activities. The bases on which support costs have been allocated are set out in note1.

i) Tangible fixed assets

Individual fixed assets costing £100 or more are capitalised as cost and are depreciated over their estimated useful economic lives on a straight-line basis as follows:

Asset Category Annual rate
Freehold building 4%
Plant and equipment 20%

j) Debtors

Trade and other debtors are recognised at the settlement amount due after any trade discount offered. Prepayments are valued at the amount prepaid net of any trade discounts due.

k) Cash at bank and in hand

Cash at bank and cash in hand includes cash and bank current and deposit accounts.

13 | P a g e

The Link With Emmanuel Christian Fellowship Ltd Notes to the Accounts for the year ended 31 March 2021

l) Creditors and provisions

Creditors and provisions are recognised where the charity has a present obligation resulting from a past event that will probably result in the transfer of funds to a third party and the amount due to settle the obligation can be measured or estimating reliably. Creditors and provisions are normally recognised at their settlement amount after allowing for any trade discounts due.

2 Legal status of the charity

The charity is a company limited by guarantee and has no share capital. In the event of the charity being would up, the liability in respect of the guarantee is limited to £5 per member of the charity.

3 Income from donations and legacies

Donations
Gifts

Taxation recoverable

Donated services

2021
2020
£
£
59,827
62,318
9,785 9,354
450 450
70,062 72,596

The Trust benefits from the involvement and enthusiastic support of its many volunteers, details of which are given in our annual report. In accordance with FRS 102 and the Charities SORP (FRS 102), the economic contribution of general volunteers is not recognised in the accounts.

4 Income from charitable activities

Grants - general

Grants - restricted

Other

2021
2020
£
£
5,300 2,450
2,700 -
232-
8,232 2,450

14 | P a g e

The Link With Emmanuel Christian Fellowship Ltd Notes to the Accounts for the year ended 31 March 2021

5 Analysis of expenditure on charitable activities

Resources
Postage & stationery
Travel
Telephone
Repairs and renovation
Grants gifted
Light & heat
Equipment hire

Office & admin
Depreciation
Insurance
Equipment expensed
Professional fees
Salaries

Total
2021
2020
£
£
4,847 4,104
1,364 592
177
3,708
223
458
31,171
6,799
6,035 8,396
4,098
4,412
216 924
695 1,416
15,732
14,248
1,670
1,905
-
1,097
521 619
23,058 22,417
89,807 70,000

6 Analysis of governance and support costs

The charity initially identifies the costs of its support functions. It then identifies those costs which relate to the governance function. Having identified its governance cost, the remaining support costs together with the governance costs are allocated to the charitable activities undertaken in the year. Refer to the table below for the basis for apportionment and the analysis of support and governance costs.

Analysis of support and governance costs

General support Governance General support Governance General support Governance Total
Basis of
Function apportionment
£ £
£
Independent Examiners -
1,200
1,200
Governance
Total -
1,200 1,200
Net income/(expenditure) for the year
2021
2020
£
£
Net income (expenditure) for the year (12,713)
923
After charging:
Depreciation 15,732 14,248
Independent examiner’s fees 1,200
1,200

7 Net income/(expenditure) for the year

15 | P a g e

The Link With Emmanuel Christian Fellowship Ltd

Notes to the Accounts for the year ended 31 March 2021

8 Analysis of staff costs, trustee remuneration and expenses, and the cost of key
management personnel.
Salaries and wages
2021
2020
£
£
23,058
22,417

No employees had employee benefits in excess of £60,000 (2020: nil). Pension costs are allocated to activities in proportion to the related staffing costs incurred and are wholly charged to unrestricted funds.

The charity trustees were not paid or received any other benefits from employment with charity in the year neither were they reimbursed expenses during the year.

No charity trustees received payment for professional or other services supplied to the charity.

There were no transactions with connected parties to be reported on in these accounts.

The key management personnel of the charity comprise the trustees, the company secretary and the pastor.

9 Staff Numbers

The average monthly head count was 1 staff (2020: 1 staff) and the average monthly number of full-time equivalent employees (including casual and part-time staff) during the year were as follows:

during the year were as follows:
2021 2020
Number Number
Charitable activities 1 1

10 Corporation Taxation

The charity is exempt from tax on income and gains falling within section 505 of the Taxes Act 1988 or section 252 of the Taxation of Chargeable Gains Act 1992 to the extent that these are applied to its charitable objects.

16 | P a g e

The Link With Emmanuel Christian Fellowship Ltd Notes to the Accounts for the year ended 31 March 2021

11 Tangible fixed assets

Freehold

Land and

Buildings
£
Cost:
As at 1 April 2020
33,421

Additions
-
___
As at 31 March 2021
33,421

Depreciation:
As at 1 April 2020
6,890

Charge for the year
1,337

__
As at 31 March 2021
8,227

Net book value
As at 1 April 2020
25,194

As at 31 March 2020
26,531

12
Debtors
Other debtors

13
Creditors: amounts falling due within one year

Other creditors and accruals
Freehold

Land and

Buildings
£
Cost:
As at 1 April 2020
33,421

Additions
-
___
As at 31 March 2021
33,421

Depreciation:
As at 1 April 2020
6,890

Charge for the year
1,337

__
As at 31 March 2021
8,227

Net book value
As at 1 April 2020
25,194

As at 31 March 2020
26,531

12
Debtors
Other debtors

13
Creditors: amounts falling due within one year

Other creditors and accruals
Plant and
Total
machinery
£
£
71,873 105,294
100 100
___
71,973 105,394
57,235
64,125
14,395
15,732
___
71,630 79,857
343 25,537
14,638 41,169
2021
2020
£ £
9,785 9,396
2021
2020
£ £
1,851
2,145
6,890

1,337

__
8,227

25,194
26,531

14 Contingent assets – legacy income

As at 31 March in each year the charity had not been notified of any legacy income or prospective legacy income.

17 | P a g e

The Link With Emmanuel Christian Fellowship Ltd Notes to the Accounts for the year ended 31 March 2021

15 Analysis of charitable funds Analysis of movements in unrestricted funds

Balance Funds
1 April Income Expenditure Transfers 31 March
2020 2021
£ £
£
£ £
General fund 82,793 75,594 (87,797)
(68) 70,522
Analysis of movements in unrestricted funds – previous year
Balance Funds
1 April Income Expenditure Transfer 31 March
2019 2020
£ £
£
£ £
General fund 82,611 69,623 (69,441) - 82,793
Name of unrestricted
Description, nature and purposes of the fund
Fund
General fund The ‘free reserves’ after allowing for The ‘free reserves’ after allowing for all designated funds.
Analysis of movements in restricted funds
Balance Funds
1 April Income Expenditure Transfers 31 March
2020 2021
£
£
£ £ £
Crisis fund 4,761 2,700 (3,210) 68 4,319
16 Analysis of net assets between funds
General Designated Restricted Total
Fund Fund Fund
£ £ £
£
Tangible fixed assets
25,537
-
- 25,537
Cash at bank and in hand
37,051 -
4,319
41,370
Other net current assets/(liabilities) 7,934 - -
7,934
Total
70,522 -
4,319
74,841

18 | P a g e

The Link With Emmanuel Christian Fellowship Ltd Notes to the Accounts for the year ended 31 March 2021

Analysis of net assets between funds – previous year

General Designated General Designated Restricted Total
Fund Fund Fund
£
£ £ £
Tangible fixed assets
41,169
- - 41,169
Cash at bank and in hand
34,373 - 4,761 39,134
Other net current assets/(liabilities) 7,251
- - 7,251
Total
82,793
- 4,761 87,554

19 | P a g e