OpenCharities

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

2021-10-31-accounts

Adventure Ashram

Charity No. 1122629

Company No. 05952642

Trustees' Report and Unaudited Accounts

31 October 2021

Adventure Ashram Contents

Pages
Trustees' Annual Report 2 to 5
Independent Examiner's Report 6
Statement of Financial Activities 7
Summary Income and Expenditure Account 8
Balance Sheet 9
Statement of Cash flows 10
Notes to the Accounts 11 to 17
Detailed Statement of Financial Activities 18 to 19

Page 1

Adventure Ashram Trustees Annual Report

The Trustees, who are also directors of the charity for the purposes of the Companies Act 2006, present their report with the unaudited financial statements of the charity for the year ended 31 October 2021.

REFERENCE AND ADMINISTRATIVE DETAILS

Company No. 05952642

Charity No. 1122629

Registered Office

Studio 3

Main Yard Studios 17 Lyon Road SW19 2RL

Directors and Trustees

The Directors of the charitable company are its Trustees for the purposes of charity law. The following Directors and Trustees served during the year:

R. Clark I. Crockhart M. Edwards C. Jarvis U. Naidoo D. Pinkney C. Taylor

Company Secretary

J. Talja

Independent examiner

Solutions Accountancy & Bookkeeping Ltd 1 The Mews Little Brunswick Street Huddersfield HD1 5JL

OBJECTIVES AND ACTIVITIES

Adventure Ashram’s organisational aim remains to help some the poorest people living on or around the routes adventurers supporting the charity travel. The organisation’s mission is to empower and support communities through education, healthcare and refuge from human trafficking.

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

Charities Supported

Grace Charitable Trust: Facilitating access to education for tribal children in the Mudumalai Tiger Reserve, Tamil Nadu, India.

Odanadi Seva Trust : Support for women and children affected by human trafficking, Mysore, Karnataka, India.

Page 2

Adventure Ashram Trustees Annual Report

ACHIEVEMENTS AND PERFORMANCE

CHARITABLE ACTIVITIES

The 2020/21 financial year continued to be difficult for many small charities and their beneficiaries across the globe. In the UK we continued to see restrictions and national lockdowns due to the Covid-19 pandemic, which subsequently led to the postponement or cancellation of many fundraising events and activities. Many trusts and corporate donors were forced to further reduce their charitable giving in 2021, and travel restrictions continued to limit Adventure Ashram’s overseas adventures and fundraising activities in India and elsewhere.

In India lockdowns and closures continued to affect schools and vocational workshops. The combination of continued financial commitments to our projects and partners in India and significantly reduced fundraising potential and opportunities in the UK amounted to another challenging year for the organisation, the board and staff team and the beneficiaries in India.

In order to balance the organisation’s finances and see the charity through further cancellations of planned activities and fundraising events, a decision was made to continue to part furlough some of our UK staff and take advantage of the Government’s Covid Job Retention Scheme. This meant that Adventure Ashram CEO, Jemina Talja, was working one day per week for most of the 2020/21 financial year. Largely due to this significant measure taken by the board, Adventure Ashram has been able to navigate through this difficult year without the need to lay off staff, permanently close programmes or resort to the organisational reserves. Adventure Ashram has also been able to continue providing support and sending grants to our charity partners in India during this time.

FINANCIAL YEAR 2020/21 KEY ACHIEVEMENTS

Despite the difficult global and national circumstances, Adventure Ashram managed to deliver some successful campaigns and launch new initiatives in 2020/21. We are particularly proud of the following key achievements:

• The third global Yoga Stops Traffick campaign under the Adventure Ashram umbrella took place on March 14th 2021. 111 yoga studios across the globe took part in this campaign raising funds to support the Odanadi safe houses and survivors of human trafficking in Inida. Just over £28,000 was raised via Adventure Ashram and a further £2,000 directly in India. We are very grateful for the global yoga community for adopting this campaign as their own, and for the 11 corporate partners helping us run the campaign and grow it’s reach year on year.

• Our emergency appeal for Odanadi Seva Trust raised just over £7,000 to help support women and children escaping human trafficking and domestic violence during a time when many shelters and safe houses in India were forced to close their doors. Odanadi kept their safe houses open during the lockdowns and the funds raised through the Adventure Ashram emergency appeal helped ensure dozens of women and children had access to a safe space as well as clean clothing, food, legal and psychological support, and critical Covid safety items.

• We were able to support some of the children and families around the Mudumalai Tiger Reserve with food rations during July 2021. As the children were unable to access school meals during the lockdown and many of their families were struggling financially, it was becoming apparent some nutritional support was needed to help the children and families through the worst of the lockdown situations. In partnership with Grace Charitable Trust we supported 300 children from seven villages with food parcels and important Covid-19 safety items.

Page 3

Adventure Ashram Trustees Annual Report

• We are very grateful to our supporters who decided to donate their UK rally event ticket funds to support our partner charities in India. We were extremely disappointed to have to cancel this flagship event again in 2021, but overjoyed by our supporters' generosity as they chose to donate their ticket funds and take part in the online auction we hosted to mark the auction usually taking place at the rally. A total of £14,500 was raised from all the rally related activities, which helped us respond to the urgent need in India despite the unfortunate event cancellations.

• The Virtual London Marathon took place in October 2021 and Adventure Ashram was lucky to have 5 supporters sign up to the event and raise funds for our charity partners in India. Just over £5,000 in total was raised by our wonderful virtual marathon runners/walkers Iain Crockart, Ollie Langston, Sascha Tucker, Josh Russel and Rob Poor.

• We were able to launch our previously postponed Karma Curry campaign working with UK restaurants and pubs to raise funds to support our partners and projects in India and Thailand. Whilst the Karma Curry campaign date was scheduled for November 2021- financial year 2021/22 - a great deal of work and passion went into launching this brand new initiative and signing up restaurants across the country to take part during this financial year. Karma Curry will become an annual campaign helping us raise funds for our charity partners and we look forward to developing the campaign further and growing it’s reach and brand.

• Despite ongoing challenges in the corporate fundraising sector Adventure Ashram was able to develop two new corporate partnerships in 2020/21. We are delighted to work with Wacka Cafe and Norfolk Holiday Properties and look forward to developing these relationships further in the new year.

2021 also brought in some changes in the structure of Adventure Ashram’s staff team. We were very pleased make our Communications & Campaigns Administrator, Chloe Tucker, a permanent part of the team. At the end of the financial year our CEO, Jemina Talja, moved on from her role and we commenced with recruitment for the next CEO of Adventure Ashram. Jemina had led the organisation for 3.5 years, seeing it through a global pandemic and developing many new fundraising campaigns and projects supporting our partners in India. Jemina is continuing to support Adventure Ashram in a freelance capacity until the new CEO has been selected and steps in.

After making appropriate enquires, the Trustees have a reasonable expectation that the company has adequate resources to continue in operational existence for the foreseeable future.

Adventure Ashram continues to follow up the progress of and impact on supported projects with regular visits by trustees, adventures, volunteers and staff teams.

FINANCIAL REVIEW

The 2020/21 financial year was challenging for many small charities. Due to the national lockdowns and cancelled events, Adventure Ashram’s staff furlough measures, and the economic uncertainty affecting charitable giving, we were unable to increase Adventure Ashram’s organisational income from the previous financial year. The total income raised was almost exactly the same as in 2019/20 (with fluctuation of 0.6%). Our organisational expenditure was approximately 15% higher than in the previous financial year. This is mainly due to the emergency Covid-19 and nutrition projects we were able to deliver in 2021, which is also reflected in the fact that Adventure Ashram’s charitable giving increased by 45% in 2020/21 compared to the previous financial year.

The Trustees were prepared to utilise the organisational reserves to support Adventure Ashram through the financial year but were very pleased that by the end of the financial year 2020/21 these measures were not required.

Page 4

Adventure Ashram

Trustees Annual Report

Adventure Ashram continues to hold organisational reserves with the aim of holding a minimum of 3 months of operational funds as free reserves. In line with this policy, at 31 October 2021 the charity held £17,525 in unrestricted reserves.

Adventure Ashram enters the new financial year cautiously. As we take time to recruit and induct a new CEO and as the world slowly recovers from the pandemic and restrictions are lifted, we expect there to be a period of slow financial growth. We have taken this into account in the projections we have made and projects we have planned for the new financial year. We do, however, carry over earmarked funding for a number of projects we wish to deliver in the new financial year and with this carry-over and continued healthy balance of reserves the Trustees feel optimistic for the organisation’s financial stability and future.

STRUCTURE, GOVERNANCE AND MANAGEMENT

The company is registered as a charitable company limited by guarantee and is governed by its Memorandum and Articles of Association dated 2 October 2006. In the event of the company being wound up, each member is required to contribute an amount not exceeding £10. The company is constituted under a trust deed and is a registered charity number 1122629. The management of the company is the responsibility of the Trustees who are elected and co-opted under the terms of the Articles of Association.

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

The above report has been prepared in accordance with the provisions applicable to companies subject to the small companies regime as set out in Part 15 of the Companies Act 2006 and in accordance with the Charities SORP (FRS 102).

Signed on behalf of the board

Colin Taylor (Feb 24, 2022 14:05 GMT)

C. Taylor Trustee 23 February 2022

Page 5

Adventure Ashram Independent Examiners Report

Independent Examiner's Report to the trustees of Adventure Ashram

I report to the charity trustees on my examination of the accounts of Adventure Ashram for the year ended 31 October 2021 which comprise the Statement of Financial Activities, the Summary Income and Expenditure Account, the Balance Sheet, the Statement of Cash Flows and the related notes.

Responsibilities and basis of report

As the trustees of the charity (and also its directors for the purposes of company law) you are responsible for the preparation of the accounts in accordance with the requirements of the Companies Act 2006 ('the 2006 Act.

Having satisfied myself that the accounts of the charity 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 can confirm that no material matters have come to my attention in connection with the examination giving me cause to believe that:

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.

Solutions Accountancy & Bookkeeping Ltd 1 The Mews Little Brunswick Street Huddersfield

HD1 5JL 23 February 2022

Page 6

Adventure Ashram Statement of Financial Activities

for the year ended 31 October 2021

Notes
Income and endowments
from:
Charitable activities
4
Other
5
Total
Expenditure on:
Charitable activities
6
Other
7
Total
Net gains on investments
Net (expenditure)/income
Transfers between funds
Net (expenditure)/income
before other gains/(losses)
Other gains and losses
Other Gains
Net movement in funds
Reconciliation of funds:
Total funds brought forward
Total funds carried forward		 Unrestricted
funds
2021
£
78,593
185		 Restricted
funds
2021
£
33,538
-		 Total funds
2021
£
112,131
185		 Total funds
2020
£
112,994
67
78,778
1,870
49,383		 33,538
61,919
-		 112,316
63,789
49,383		 113,061
43,848
54,842
51,253
-		 61,919
-		 113,172
-		 98,690
-
27,525
-		 (28,381)
-		 (856)
-		 14,371
-
27,525
-		 (28,381)
-		 (856)
-		 14,371
1,387
27,525
13,582		 (28,381)
42,624		 (856)
56,206		 15,758
40,448
41,107 14,243 55,350 56,206

Page 7

Adventure Ashram Summary Income and Expenditure Account for the year ended 31 October 2021

Income
Gross income for the year
Expenditure
Total expenditure for the year
Net (expenditure)/income before tax
for the year
Net (expenditure )/income for the year		 2021
£
112,316
112,316
113,172
113,172
(856)
(856)		 2020
£
113,061
113,061
98,690
98,690
14,371
14,371

Page 8

Adventure Ashram Balance Sheet

at 31 October 2021

Company No.
05952642
Notes
2021
£
Current assets
Cash at bank and in hand
59,038
59,038
Creditors:Amount falling due within one year
9
(3,688)
Net current assets
55,350
Total assets less current liabilities
55,350
Net assets excluding pension asset or liability
55,350
Total net assets
55,350
The funds of the charity
Restricted funds
10
Restricted income funds
14,243
14,243
Unrestricted funds
10
General funds
41,107
41,107
Reserves
10
Total funds
55,350		 2020
£
67,594
67,594
(11,388)
56,206
56,206
56,206
56,206
42,624
42,624
13,582
13,582
56,206

These accounts have been prepared in accordance with the special provisions of Part 15 of the Companies Act 2006 relating to small companies.

For the year ended 31 October 2021 the company was entitled to exemption under section 477 of the Companies Act 2006 relating to small companies.

The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.

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.

Approved by the board on 23 February 2022

And signed on its behalf by:

Colin Taylor (Feb 24, 2022 14:05 GMT)

C. Taylor Trustee 23 February 2022

Page 9

Adventure Ashram Statement of Cash flows for the year ended 31 October 2021

Cash flows from operating activities
Net (expenditure)/income per Statement of Financial Activities
Adjustments for:
Dividends, interest and rents from investments
Other gains/losses
Decrease in trade and other receivables
(Decrease)/Increase in trade and other payables
Net cash (used in)/provided by operating activities
Cash flows from investing activities
Dividends, interest and rents from investments
Net cash from investing activities
Net cash from financing activities
Net (decrease)/increase in cash and cash equivalents
Cash and cash equivalents at the beginning of the year
Cash and cash equivalents at the end of the year
Components of cash and cash equivalents
Cash and bank balances		 2021
£
(856)
(185)
-
-
(7,700)
(8,741)
185
185
-
(8,556)
67,594
59,038
59,038
59,038		 2020
£
15,758
(67)
-
314
346
16,351
67
67
-
16,418
51,176
67,594
67,594
67,594

Page 10

Adventure Ashram Notes to the Accounts

for the year ended 31 October 2021

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 applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2015) - (Charities SORP (FRS 102)), the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) and the Companies Act 2006.

Change in basis of accounting or to previous accounts

There has been no change to the accounting policies (valuation rules and method of accounting) since last year and no changes have been made to accounts for previous years.

Fund accounting

Income

Volunteer help The value of any volunteer help received is not included in the accounts. Investment income This is included in the accounts when receivable. Gains/(losses) on This includes any gain or loss resulting from revaluing investments to market value revaluation of fixed at the end of the year. assets Gains/(losses) on This includes any gain or loss on the sale of investments. investment assets

Page 11

Adventure Ashram Notes to the Accounts

Expenditure

Taxation

The charity is exempt from corporation tax on its charitable activities.

Freehold investment property

Investment properties are measured initially at cost and subsequently at fair value at each balance sheet date and are not depreciated. All gains or losses are taken to the Statement of Financial Activities as they arise.

Stocks

Stock is included at the lower of cost or net realisable value. Donated items of stock are recognised at fair value which is the amount the charity would have been willing to pay for the items on the open market.

Trade and other 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.

Cash and cash equivalents

Cash and cash equivalents comprise cash at bank and on hand, demand deposits with banks and other short-term highly liquid investments with original maturities of three months or less and bank overdrafts. In the statement of financial position, bank overdrafts are shown within borrowings or current liabilities. In the Statement of Cash Flows, cash and cash equivalents are shown net of bank overdrafts that are repayable on demand and form an integral part of the company's cash management.

Trade and other creditors

Short term creditors are measured at the transaction price. Other 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 estimated reliably. Creditors and provisions are normally recognised at their settlement amount after allowing for any trade discounts due.

Page 12

Adventure Ashram Notes to the Accounts

Research and development

Expenditure on research and development is written off in the year in which it is incurred.

Foreign currencies

Monetary assets and liabilities denominated in currencies other than the functional currency of the charity are translated at the rates of exchange prevailing at the end of the reporting period.

Transactions in currencies other than the functional currency of the charity are recorded at the rate of exchange on the date that the transaction occurred.

All exchange differences are are taken into account in arriving at net income/expenditure.

Leased assets

Where the charity enters into a lease which entails taking substantially all the risks and rewards of ownership of an asset, the lease is treated as a finance lease.

Leases which do not transfer substantially all the risks and rewards of ownership to charity are classified as operating leases.

Assets held under finance leases are initially recognised as assets of the charity at their fair value at the inception of the lease or, if lower, at the present value of the minimum lease payments. The corresponding liability to the lessor is included in the balance sheet date as a finance lease obligation. Lease payments are apportioned between finance expenses and reduction of the lease obligation so as to achieve a constant rate of interest on the remaining balance of the liability. Finance expenses are recognised immediately, unless they are directly attributable to qualifying assets, in which case they are capitalised in accordance with the charity's policy on borrowing costs.

Assets held under finance leases are depreciated in the same way as owned assets.

Operating lease payments are recognised as an expense on a straight-line basis over the lease term. In the event that lease incentives are received to enter into operating leases, such incentives are recognised as a liability. The aggregate benefit of incentives is recognised as a reduction of rental expense on a straight-line basis.

Pension costs

The charity operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the company pays fixed contributions into a separate entity. Once the contributions have been paid the company has no further payments obligations. The contributions are recognised as expenses when they fall due. Amounts not paid are shown in accruals in the balance sheet. The assets of the plan are held separately from the company in independently administered funds.

Receipt of donated goods, facilities and services

All donated goods, facilities and services received are recognised within incoming resources and expenditure at an estimate of the value to the charity.

2 Company status

The company is a private company limited by guarantee and consequently does not have share capital.

Page 13

Adventure Ashram

Notes to the Accounts

3 Statement of Financial Activities - prior year

Income and endowments from:
Charitable activities
Other
Total
Expenditure on:
Charitable activities
Other
Total
Net income
Net income before other
gains/(losses)
Other gains and losses:
Other Gains
Net movement in funds
Reconciliation of funds:
Total funds brought forward
Total funds carried forward
4
Income from charitable activities
5
Other income		 Unrestricted
£
78,593
78,593		 Unrestricted
funds
2020
£
50,136
67
50,203
840
54,842
55,682
(5,479)
(5,479)
1,387
(4,092)
17,674
13,582
Restricted
£
33,538
33,538
Unrestricted
£
185
185		 Restricted
funds
2020
£
62,858
-
62,858
43,008
-
43,008
19,850
19,850
-
19,850
22,774
42,624
Total
2021
£
112,131
112,131
Total
2021
£
185
185		 Total funds
2020
£
112,994
67
113,061
43,848
54,842
98,690
14,371
14,371
1,387
15,758
40,448
56,206
Total
2020
£
112,994
112,994
Total
2020
£
67
67

Page 14

Adventure Ashram

Notes to the Accounts

6
Expenditure on charitable activities
Unrestricted
£
Expenditure on charitable
activities
1,870
Governance costs
1,870
7
Other expenditure
Employee costs
Motor and travel costs
Premises costs
General administrative costs
Legal and professional costs
8
Staff costs
Salaries and wages
Pension costs
No employee received emoluments in excess of £60,000.
9
Creditors:
amounts falling due within one year
Trade creditors
Other taxes and social security
Accruals and deferred income		 Restricted
£
61,919
61,919
Unrestricted
£
42,582
58
2,040
3,248
1,455
49,383
40,712
1,870
42,582
2021
£
-
-
3,688
3,688		 Total
2021
£
63,789
63,789
Total
2021
£
42,582
58
2,040
3,248
1,455
49,383		 Total
2020
£
43,848
43,848
Total
2020
£
46,219
688
1,244
3,948
2,743
54,842
44,223
1,996
46,219
2020
£
22
792
10,574
11,388

Page 15

Adventure Ashram Notes to the Accounts

10 Movement in funds

At 1
November
2020
Restricted funds:
Restricted income funds:
Grace Charitable Trust
27,575
Odanadi
9,173
Actif
(143)
Ted Jervis
19
Charitable Trusts
6,000
Brothers Sacred Heart School
-
Total
42,624
Unrestricted funds:
General funds
13,582
Revaluation Reserves:
Total funds
56,206
Purposes and restrictions in relation to the funds:
Restricted funds:
Grace Charitable Trust
Odanadi
Actif
Ted Jervis
Charitable Trusts
Brothers Sacred Heart School		 Incoming
resources
(including
other
gains/losses)
£
12,371
14,197
43
-
428
6,500
33,538
78,778
112,316		 Resources
expended
£
(19,435)
(35,733)
-
-
(250)
(6,500)
(61,919)
(51,253)
(113,172)		 At 31
October
2021
£
20,510
(12,364)
(100)
19
6,178
-
14,243
41,107
55,350

11 Analysis of net assets between funds

Net current assets Unrestricted
funds
£
53,409
53,409		 Restricted
funds
£
1,941
1,941		 Total
£
55,350
55,350

Page 16

Adventure Ashram Notes to the Accounts

12 Reconciliation of net debt

Reconciliation of net debt
Cash and cash equivalents
Net debt		 At 1
November
2020
£		 Cash flows
£		 At 31
October
2021
£
67,594 (8,556) 59,038
67,594
67,594		 (8,556)
(8,556)		 59,038
59,038

13 Commitments

Operating lease commitments

Annual commitments under non-cancellable operating leases are as follows:

2021 2021 2020 2020
Land and
buildings		 Other Land and
buildings		 Other
£ £ £ £
Operating leases with expiry date:
Pension commitments
2021 2020
£ £
The pension cost charge to the company
amounted to: 1,870 -

14 Related party disclosures

Controlling party

The company is limited by guarantee and has no share capital; thus no single party controls the company.

Page 17

Adventure Ashram Detailed Statement of Financial Activities

for the year ended 31 October 2021

Income and endowments from:
Charitable activities
Other
Total income and endowments
Expenditure on:
Charitable activities
Total of expenditure on charitable
activities
Employee costs
Salaries/wages
Pension costs
Motor and travel costs
Travel and subsistence
Business mileage costs
reimbursed
Premises costs
Rent
Rates
General administrative costs,
including depreciation and
amortisation
Bank charges
General insurances
Postage and couriers
Software, IT support and related
costs
Stationery and printing
Sundry expenses
Telephone, fax and broadband
Legal and professional costs		 Unrestricted
funds
2021
£
78,593
78,593
185
185
78,778
1,870
1,870
1,870
40,712
1,870
42,582
58
-
58
2,040
-
2,040
1,311
713
-
815
69
-
340
3,248		 Restricted
funds
2021
£
33,538
33,538
-
-
33,538
61,919
61,919
61,919
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-		 Total funds
2021
£
112,131
112,131
185
185
112,316
63,789
63,789
63,789
40,712
1,870
42,582
58
-
58
2,040
-
2,040
1,311
713
-
815
69
-
340
3,248		 Total funds
2020
£
112,994
112,994
67
67
113,061
43,848
43,848
43,848
44,223
1,996
46,219
500
188
688
1,180
64
1,244
1,754
649
69
1,040
56
180
200
3,948

Page 18

Adventure Ashram Detailed Statement of Financial Activities

Adventure Ashram
Detailed Statement of Financial Activities
Accountancy and bookkeeping
Other legal and professional
costs
Total of expenditure of other costs
Total expenditure
Net gains on investments
Net (expenditure)/income
Net (expenditure)/income before
other gains/(losses)
Other Gains
Net movement in funds
Reconciliation of funds:
Total funds brought forward
Total funds carried forward		 900
555
1,455
49,383
51,253
-
27,525
27,525
-
27,525
13,582
41,107		 -
-
-
-
61,919
-
(28,381)
(28,381)
-
(28,381)
42,624
14,243		 900
555
1,455
49,383
113,172
-
(856)
(856)
-
(856)
56,206
55,350		 1,710
1,033
2,743
54,842
98,690
-
14,371
14,371
1,387
15,758
40,448
56,206

Page 19