REGISTERED COMPANY NUMBER: 07275807 (England and Wales) REGISTERED CHARITY NUMBER: 1136470
Report of the Trustees and
Financial Statements
for the Year Ended 31 July 2021
for
UNIVERSITY OF WOLVERHAMPTON STUDENTS' UNION
Haines Watts Bristol Limited Chartered Accountants and Statutory Auditors Bath House 6-8 Bath Street Bristol BS1 6HL
UNIVERSITY OF WOLVERHAMPTON STUDENTS' UNION
Contents of the Financial Statements FOR THE YEAR ENDED 31 JULY 2021
| Page | |||
|---|---|---|---|
| Report of the Trustees | 1 | to | 7 |
| Report of the Independent Auditors | 8 | to | 11 |
| Statement of Financial Activities | 12 | ||
| Balance Sheet | 13 | ||
| Cash Flow Statement | 14 | ||
| Notes to the Cash Flow Statement | 15 | ||
| Notes to the Financial Statements | 16 | to | 26 |
| Detailed Statement of Financial Activities | 27 | to | 29 |
UNIVERSITY OF WOLVERHAMPTON STUDENTS' UNION
Report of the Trustees FOR THE YEAR ENDED 31 JULY 2021
The Trustees present their report and the audited financial statements of the charity for the year ended 31 July 2021. The trustees have adopted the provisions of the Statement of Recommended Practice (SORP) "Accounting and Reporting by Charities" (FRS 102) (effective 1 January 2019) in preparing the annual report and financial statements of the charity.
OBJECTIVES AND ACTIVITIES Objectives and aims
As laid out in the Students' Union (SU) governing document the objects remain as:
The advancement of education of students at the University of Wolverhampton for the public benefit by:
o Promoting the interests and welfare of students at the University of Wolverhampton during their course of study and representing, supporting and advising students
o Being the recognised representative channel between students and the University of Wolverhampton and any other external bodies
o Providing social, cultural, sporting and recreational activities and forums for discussions and debate for the personal development of its students
The core aims of the Students Union remain:
o To enhance the student voice across the University o To maximise the student experience for all students
o To promote and support students' success
Page 1
UNIVERSITY OF WOLVERHAMPTON STUDENTS' UNION
Report of the Trustees FOR THE YEAR ENDED 31 JULY 2021
ACHIEVEMENT AND PERFORMANCE
2020/21 has been a significant year of progress for the SU. We have taken the opportunity to establish a new strategic plan, which represents an exciting and timely step change for the SU.
We put students at the very heart of the strategy process. We set out to and successfully engaged with a diverse range of students who in the middle of a pandemic shared their hopes, aspirations and needs with us.
The Strategic Plan is rooted in evidence through:
o A robust student survey of 1,139 (conducted independently)
o Qualitative student engagement - 46 students through focus groups and in depth 1:1s
o A qualitative survey of stakeholders with 92 respondents (conducted independently)
We have a new vision
"Proudly Wolverhampton. Inspiring and empowering all students to get the best out of university and life".
We have a new mission
"At the heart of the student community, making life better, amplifying student voices, providing exciting opportunities and delivering services with impact".
We have new values (SIBI)
o S upportive o I nclusive
o B rave
o I nnovative
We have new strategic themes, which are underpinned by a number of impactful projects that will add value and innovation
o Belonging, Identity and Community
o Well-Being o Opportunities o Student Voice
The Strategic Plan is aligned with the University of Wolverhampton's new 10 year Strategy, Vision 2030 and thus provides significant opportunities for increased collaboration and positive impact for our members.
At the same time as developing the Strategic Plan, the SU has been focussed on supporting our members through the challenges of the pandemic. In accordance with government guidelines, our offices have remained largely shut for the last year and the majority of our services have been delivered on line. The exception has been the Walsall lounge/café services, which was allowed to open for a limited duration.
Despite these challenges, the SU has delivered greater impactful services. For example:
o Advice Centre assisted 2,461 students this year and dealt with 3,041 enquiries from students. Advice Centre has also supported 128 students who were experiencing hardship through our Pandemic Support.
o School Reps project has supported 1,148 enquiries affecting the experience of 3,254 students.
o Societies increased memberships from 492 students to 1036.
o Organised 191 virtual events to provide some fun, engaging activities throughout lockdown.
The SU has also strengthened its governance and for the first time in some years operated with a full complement of board and senior management team.
Page 2
UNIVERSITY OF WOLVERHAMPTON STUDENTS' UNION
Report of the Trustees FOR THE YEAR ENDED 31 JULY 2021
Our elected Sabbatical Officers (and trustees) have had an exceptional year, rising to the challenge of supporting students at such a difficult time. They worked with local charities to organise food parcels for students. They also successfully influenced the University to include international students for the very first time in the criteria for hardship support.
The SU has received the block grant of £1m plus a cost of living increase of 1.5% for the 2021/22 year. However, the SU has requested further support to help deliver the priorities within the SU Strategic Plan, which will also contribute towards delivering the outcomes of the University's Vision 2030.
Page 3
UNIVERSITY OF WOLVERHAMPTON STUDENTS' UNION
Report of the Trustees FOR THE YEAR ENDED 31 JULY 2021
FINANCIAL REVIEW
Reserves policy
Scope of Reserves Policy and Definition of "Free Reserves":
The reserve policy covers all free reserves held at the SU. The SU defines free reserves as that part of a charity's income funds that is freely available to spend for any or all of the charity's purposes once it has met its commitments and covered its other planned expenditure.
Funds excluded from the definition of free reserves, and hence the policy, are:
-
Designated Funds including Societies and COVID-19 Hardship Fund;
-
The Operating Reserve (3.5 months' operating costs);
-
The Fixed Asset Reserve element of designated funds, reflecting expenditure on fixed assets already purchased.
-
The Capital Improvement Reserve
The designation of funds is not binding however, and the Trustee Board may change its plans and release these amounts to "free reserves".
Reasons for Holding Reserves:
The reserves policy determines the level of reserves required to enable the SU to:
- fund working capital
-
fund unexpected expenditure when unplanned events occur
-
fund shortfalls in anticipated income
Calculation of Required Reserves:
The policy for activities run by UWSU is based on its two major income streams affecting the level of free reserves: I. University Block Grant (83.3% of total income)
II. Trading Activity Income. (0.7% of total income)
The minimum reserves required are calculated as:-
"3.5 Months operating costs (as defined by the annual budgeted organisational expenditure), known as the 'operating reserve'."
It was agreed by the Trustees to increase the measurement from 3 to 3.5 months for this year to reflect the impact of the pandemic.
Reserves in excess of the required reserves are held as 'free reserves' or 'designated reserves', in accordance with the Trustee Board. If reserves fall below 3.5 months' operating costs for more than 6 months, the Trustees would ask the management to formulate a recovery plan to be submitted to Trustee Board for approval. If there are surplus funds available above the minimum level, the Committee should plan to utilise these within three years.
The Union sets aside a designated reserve to cover 3.5 months worth of operating costs so that there are sufficient funds available in an 'operating reserve' to ensure adequate security for the Union exists.
Going Concern
The financial statements have been prepared on a going concern basis. The Trustees have reviewed and considered relevant information, including the annual budget and future cash flows in making their assessment. In particular, in response to the COVID-19 pandemic, the Trustees have tested their cash flow analysis to take into account the impact on the charity of possible scenarios brought on by the impact of COVID-19, alongside the measures that they can take to mitigate the impact. Based on these assessments, given the measures that could be undertaken to mitigate the current adverse conditions, and the current resources available, the Trustees have concluded that they can continue to adopt the going concern basis in preparing the annual report and accounts.
Page 4
UNIVERSITY OF WOLVERHAMPTON STUDENTS' UNION
Report of the Trustees FOR THE YEAR ENDED 31 JULY 2021
FUTURE PLANS
Priorities for 2021/22
Our overall priority for the next academic year is to drive the implementation of the Strategic Plan, which will include:
o Reconfiguring the organisational structures to ensure that we are aligned to deliver a step change in services.
o Deliver key pilot projects aligned with the strategic plan and ensure they are co designed with students.
o Continuing to build a positive, mutually beneficial partnership with the University especially in the context of our respective strategic plans.
o Develop mutually beneficial external partnerships that add value and innovation.
STRUCTURE, GOVERNANCE AND MANAGEMENT
Governing document
The charity is controlled by its governing document, a deed of trust, and constitutes a limited company registered in England and Wales, limited by guarantee, as defined by the Companies Act 2006. The Students' Union is constituted in accordance with its Constitution and is administered and managed by the Trustees.
The sabbatical officers are elected by the membership, through a secret cross campus ballot, to take office on 1 July in the year in which they are elected and hold office for one year until the following 30 June.
The new Committees of the Board have all met this year and have strengthened the scrutiny role of the Board. These sub-committees are Management Board (monthly finance committee), Audit & Risk Committee and People and Culture Committee.
Furthermore, the Trustee Board established a Task and Finish Group for six months to oversee the development of the Strategic Plan.
Recruitment and appointment of new trustees
Recruitment of two Lay Trustees and new Student Trustees took place in September 2020.
Organisational structure
The University of Wolverhampton Students' Union (hereafter referred to as the Students' Union) falls under the definition of a "Students' Union" in section 20(1) of the Education Act 1994. The Students' Union is a company limited by guarantee with charitable status.
Wolverhampton University (hereafter referred to as the University) exercises its duty under the Education Act 1994 to take such steps as are reasonably practicable to secure that the Students' Union operates in a fair and democratic manner and is accountable for its finances. The Students' Union and the University agreed a comprehensive data-sharing agreement in November 2019.
Democratic structures
A review of democratic processes and structures was undertaken in 2019/20 and implemented in the 2020/21 academic year.
Management structure
The Students' Union employs professional staff to ensure effective management of its many activities and to implement the policy decisions made by the Board of Trustees and Union Council. There is delegated authority, through the Chief Executive Officer, for operational decision-making and accountability within the various areas of the Students' Union, in accordance with agreed structures.
Page 5
UNIVERSITY OF WOLVERHAMPTON STUDENTS' UNION
Report of the Trustees FOR THE YEAR ENDED 31 JULY 2021
STRUCTURE, GOVERNANCE AND MANAGEMENT
Risk management
The Trustee Board audit & risk sub-committee has met throughout the year to review the major strategic, business and operational risks via an approved Risk Register. The Board have a schedule for the review and refresh of all its policies which ensures there is a planned programme in place to ensure all policies are up to date and in line with any legislative changes. In response to the Covid19 Pandemic, a business continuity plan was developed and reviewed by the trustees through the year. The Union has been included in the University's process on risk assessments for on-campus activities and preparations for return to campus following public health and university guidelines. Officers and senior staff have attended various University emergency groups throughout the pandemic.
REFERENCE AND ADMINISTRATIVE DETAILS Registered Company number
07275807 (England and Wales)
Registered Charity number
1136470
Registered office
Students' Union Wulfruna Street Wolverhampton West Midlands WV1 1LY
Trustees
Sarah Bishop - External Trustee - Appointed 26th October 2015 Bilgin Yuksel - External Trustee - Appointed 8th February 2019 Chetan Bhatti - External Trustee - Appointed 26th October 2020 Veronica Leigh-Hanson - External Trustee - Appointed 26th October 2020 Omoriawo Idiakheua - Student Trustee - Appointed 26th October 2020 Joshua Oke - Student Trustee - Appointed 18th February 2021 Jennifer McFarlane - Student Trustee - Appointed 26th October 2020 - Resigned 16th August 2021 David Brown - External Trustee - Appointed 20th January 2020 - Resigned 27st July 2021 Gary Butler - University Trustee - Appointed 28th June 2018 - Resigned 26th October 2020 Ayokunle Falana - Sabbatical Officer - Re-appointed 1st July 2019 - Resigned 1st July 2021 Esther Shonibare - Sabbatical Officer - Re-appointed 1st July 2019 - Resigned 1st July 2021 Oluwatobi Falana - Sabbatical Officer - Appointed 1st July 2020 Olalere Bamigbade - Sabbatical Officer - Appointed 1st July 2020 Angel Morphew - Sabbatical Officer - Appointed 26th October 2020 Tayabah Mahmood - Sabbatical Officer - Appointed 1st July 2021
Company Secretary
D V Williams
Auditors
Haines Watts Bristol Limited Chartered Accountants and Statutory Auditors Bath House 6-8 Bath Street Bristol BS1 6HL
Page 6
UNIVERSITY OF WOLVERHAMPTON STUDENTS' UNION
Report of the Trustees FOR THE YEAR ENDED 31 JULY 2021
PUBLIC BENEFIT
The Trustees have had regard to the guidance provided by the Charity Commission regarding public benefit and believe that the Union demonstrates the benefits it provides to the public by the charitable activities described above.
Throughout the pandemic, the SU has worked with local charities to organise food parcels for students experiencing hardship.
STATEMENT OF TRUSTEES' RESPONSIBILITIES
The trustees (who are also the directors of University of Wolverhampton Students' Union for the purposes of company law) are responsible for preparing the Report of the Trustees and the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice).
Company law requires the trustees to prepare financial statements for each financial 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 charitable company for that period. In preparing those financial statements, the trustees are required to:
-
select suitable accounting policies and then apply them consistently;
-
observe the methods and principles in the Charity SORP;
-
make judgements and estimates that are reasonable and prudent;
-
state whether applicable United Kingdom accounting standards have been followed, subject to any material departures disclosed and explained in the financial statements; and
-
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the charitable company will continue in operation.
The trustees are responsible for keeping adequate accounting records which disclose with reasonable accuracy at any time the financial position of the charitable company and to enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the charitable company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS
In so far as the trustees are aware:
-
there is no relevant audit information of which the charitable company's auditors are unaware; and
-
the trustees have taken all steps that they ought to have taken to make themselves aware of any relevant audit information and to establish that the auditors are aware of that information.
AUDITORS
The auditors, Haines Watts Bristol Limited, have been re-appointed to act as auditors for the forthcoming year.
Approved by order of the board of trustees on 11 November 2021 and signed on its behalf by:
S Bishop - Trustee
Page 7
Report of the Independent Auditors to the Members of University of Wolverhampton Students' Union
Opinion
We have audited the financial statements of University of Wolverhampton Students' Union (the 'charitable company') for the year ended 31 July 2021 which comprise the Statement of Financial Activities, the Balance Sheet, the Cash Flow Statement and notes to the financial statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
In our opinion the financial statements:
-
give a true and fair view of the state of the charitable company's affairs as at 31 July 2021 and of its incoming resources and application of resources, including its income and expenditure, for the year then ended;
-
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice, including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'; and
-
have been prepared in accordance with the requirements of the Companies Act 2006.
Basis for opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the charitable company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
We have nothing to report in respect of the following matters in relation to which the ISAs (UK) require us to report to you where:
-
the trustees' use of the going concern basis of accounting in the preparation of the financial statements is not appropriate; or
-
the trustees have not disclosed in the financial statements any identified material uncertainties that may cast significant doubt about the charitable company's ability to continue to adopt the going concern basis of accounting for a period of at least twelve months from the date when the financial statements are authorised for issue.
However, not all future events or conditions can be predicted. The COVID-19 viral pandemic is one of the most significant economic events for the UK with unprecedented levels of uncertainty of outcomes. It is therefore difficult to evaluate all of the potential implications on the charity's operations and activities. The Trustees' view on the impact of COVID-19 is disclosed on page 4.
Our responsibilities and the responsibilities of the trustees with respect to going concern are described in the relevant sections of this report.
Other information
The trustees are responsible for the other information. The other information comprises the information included in the Annual Report, other than the financial statements and our Report of the Independent Auditors thereon.
Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.
In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.
Page 8
Report of the Independent Auditors to the Members of University of Wolverhampton Students' Union
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit:
-
the information given in the Report of the Trustees for the financial year for which the financial statements are prepared is consistent with the financial statements; and
-
the Report of the Trustees has been prepared in accordance with applicable legal requirements.
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the charitable company and its environment obtained in the course of the audit, we have not identified material misstatements in the Report of the Trustees.
We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
-
adequate accounting records have not been kept or returns adequate for our audit have not been received from branches not visited by us; or
-
the financial statements are not in agreement with the accounting records and returns; or
-
certain disclosures of trustees' remuneration specified by law are not made; or
-
we have not received all the information and explanations we require for our audit; or
-
the trustees were not entitled to take advantage of the small companies exemption from the requirement to prepare a Strategic Report or in preparing the Report of the Trustees.
Responsibilities of trustees
As explained more fully in the Statement of Trustees' Responsibilities, the trustees (who are also the directors of the charitable company for the purposes of company law) are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the trustees determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.
In preparing the financial statements, the trustees are responsible for assessing the charitable company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the trustees either intend to liquidate the charitable company or to cease operations, or have no realistic alternative but to do so.
Page 9
Report of the Independent Auditors to the Members of University of Wolverhampton Students' Union
Our responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue a Report of the Independent Auditors that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:
The objectives of our audit are to identify and assess the risks of material misstatement of the financial statements due to fraud and error; to obtain sufficient appropriate audit evidence regarding the assessed risks of material misstatement due to fraud or error; and to respond appropriately to those risks. Owing to the inherent limitations of an audit, there is an unavoidable risk that material misstatements in the financial statements may not be detected, even though the audit is properly planned and performed in accordance with the ISAs (UK).
In identifying and assessing risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, our procedures included the following:
We obtained an understanding of the legal and regulatory frameworks applicable to the Charitable Company and the sector in which it operates. We determined that the following laws and regulations were most significant: The Companies Act 2006, UK GAAP, the UK Corporate Governance Code, Education Act 1994, UK corporate tax laws and the Charities Act.
We obtained an understanding of how the Charitable Company are complying with those legal and regulatory frameworks and made enquiries to the management of known or suspected instances of fraud and non-compliance with laws and regulations. We corroborated our enquiries through our review of board minutes, other relevant meeting minutes and review of correspondence with regulatory bodies.
We assessed the susceptibility of the Charitable Company's financial statements to material misstatement, including how fraud might occur. Audit procedures performed by the audit team included:
o Identifying and assessing the controls management has in place to prevent and detect fraud;
o Challenging assumptions and judgments made by management in its significant accounting estimates and judgments: in particular to deferred income, annual depreciation and the facilities in kind annual charge;
o Identifying and testing journal entries, in particular journal entries posted with unusual account combinations; and
o Assessing the extent of compliance with the relevant laws and regulations.
There are inherent limitations in the audit procedures described above and the further removed non-compliance with laws and regulations are from the events and transactions reflected in the financial statements, the less likely we would become aware of it. Also, the risk of not detecting a material misstatement due to fraud is higher than the risk of not detecting one resulting from error, as fraud may involve deliberate concealment by, for example, forgery or intentional misrepresentations, or through collusions.
A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Independent Auditors.
Page 10
Report of the Independent Auditors to the Members of University of Wolverhampton Students' Union
Use of our report
This report is made solely to the charitable company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the charitable company's members those matters we are required to state to them in an auditors' report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the charitable company and the charitable company's members as a body, for our audit work, for this report, or for the opinions we have formed.
Matthew Bracher FCA (Senior Statutory Auditor) for and on behalf of Haines Watts Bristol Limited Chartered Accountants and Statutory Auditors Bath House 6-8 Bath Street Bristol BS1 6HL
11 November 2021
Page 11
UNIVERSITY OF WOLVERHAMPTON STUDENTS' UNION
Statement of Financial Activities (Incorporating an Income and Expenditure Account) FOR THE YEAR ENDED 31 JULY 2021
| Notes INCOME AND ENDOWMENTS FROM Donations and legacies 2 Charitable activities 5 Charitable activities Marketing Advice and Representation Centre Societies TOTUM Student Services Other trading activities 3 Investment income 4 Total EXPENDITURE ON Raising funds 6 Charitable activities 7 Advice and Representation Centre Societies Student Services Total NET INCOME RECONCILIATION OF FUNDS Total funds brought forward TOTAL FUNDS CARRIED FORWARD |
Unrestricted funds £ 1,187,343 - - - 508 1,525 - 8,044 929 1,198,349 90,308 403,251 - 635,454 1,129,013 69,336 318,809 388,145 |
Restricted funds £ 1,500 - - - - - - - - 1,500 - 1,500 - - 1,500 - - - |
2021 Total funds £ 1,188,843 - - - 508 1,525 - 8,044 929 1,199,849 90,308 404,751 - 635,454 1,130,513 69,336 318,809 388,145 |
2020 Total funds £ 1,143,776 7,664 1,731 3,840 3,537 2,622 5,413 60,091 2,282 |
|---|---|---|---|---|
| 1,230,956 112,925 428,883 8,508 665,278 |
||||
| 1,215,594 | ||||
| 15,362 303,447 |
||||
| 318,809 |
The notes form part of these financial statements
Page 12
UNIVERSITY OF WOLVERHAMPTON STUDENTS' UNION (REGISTERED NUMBER: 07275807)
Balance Sheet 31 JULY 2021
| Unrestricted funds Notes £ FIXED ASSETS Tangible assets 13 8,956 CURRENT ASSETS Stocks 14 1,968 Debtors 15 57,356 Cash at bank and in hand 438,164 497,488 CREDITORS Amounts falling due within one year 16 (118,299) NET CURRENT ASSETS 379,189 TOTAL ASSETS LESS CURRENT LIABILITIES 388,145 NET ASSETS 388,145 FUNDS 18 Unrestricted funds TOTAL FUNDS |
Restricted funds £ - - - - - - - - - |
2021 Total funds £ 8,956 1,968 57,356 438,164 497,488 (118,299) 379,189 388,145 388,145 388,145 388,145 |
2020 Total funds £ 14,171 3,925 49,104 329,808 382,837 (78,199) 304,638 318,809 318,809 318,809 318,809 |
|---|---|---|---|
These financial statements have been prepared in accordance with the provisions applicable to charitable companies subject to the small companies regime.
The financial statements were approved by the Board of Trustees and authorised for issue on 11 November 2021 and were signed on its behalf by:
S Bishop - Trustee
T Mahmood - Trustee
The notes form part of these financial statements
Page 13
UNIVERSITY OF WOLVERHAMPTON STUDENTS' UNION
Cash Flow Statement FOR THE YEAR ENDED 31 JULY 2021
| Notes Cash flows from operating activities Cash generated from operations 1 Net cash provided by operating activities Cash flows from investing activities Purchase of tangible fixed assets Net cash provided by/(used in) investing activities Change in cash and cash equivalents in the reporting period Cash and cash equivalents at the beginning of the reporting period Cash and cash equivalents at the end of the reporting period |
2021 £ 108,356 108,356 - - 108,356 329,808 438,164 |
2020 £ 30,169 30,169 (13,116) (13,116) 17,053 312,755 329,808 |
|---|---|---|
The notes form part of these financial statements
Page 14
UNIVERSITY OF WOLVERHAMPTON STUDENTS' UNION
Notes to the Cash Flow Statement FOR THE YEAR ENDED 31 JULY 2021
| 1. | RECONCILIATION OF NET INCOME TO NET CASH FLOW FROM OPERATING ACTIVITIES | RECONCILIATION OF NET INCOME TO NET CASH FLOW FROM OPERATING ACTIVITIES | RECONCILIATION OF NET INCOME TO NET CASH FLOW FROM OPERATING ACTIVITIES |
|---|---|---|---|
| 2021 | 2020 | ||
| £ | £ | ||
| Net income for the reporting period (as per the Statement of | |||
| Financial Activities) | 69,336 | 15,362 | |
| Adjustments for: | |||
| Depreciation charges | 5,215 | 3,853 | |
| Decrease/(increase) in stocks | 1,957 | (287) | |
| (Increase)/decrease in debtors | (8,252) | 4,219 | |
| Increase in creditors | 40,100 | 7,022 | |
| Net cash provided by operations | 108,356 | 30,169 |
- ANALYSIS OF CHANGES IN NET FUNDS
| At 1.8.20 | Cash flow | At 31.7.21 | |
|---|---|---|---|
| £ | £ | £ | |
| Net cash | |||
| Cash at bank and in hand | 329,808 | 108,356 | 438,164 |
| 329,808 | 108,356 | 438,164 | |
| Total | 329,808 | 108,356 | 438,164 |
The notes form part of these financial statements
Page 15
UNIVERSITY OF WOLVERHAMPTON STUDENTS' UNION
Notes to the Financial Statements FOR THE YEAR ENDED 31 JULY 2021
1. ACCOUNTING POLICIES
Basis of preparing the financial statements
The financial statements of the charitable company, which is a public benefit entity under FRS 102, have been prepared in accordance with the Charities SORP (FRS 102) '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)', Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.
The financial statements have been prepared on a going concern basis. The Trustees have reviewed and considered relevant information, including the annual budget and future cash flows in making their assessment. In particular, in response to the COVID-19 pandemic, the Trustees have tested their cash flow analysis to take into account the impact on the charity of possible scenarios brought on by the impact of COVID-19, alongside the measures that they can take to mitigate the impact. Based on these assessments, given the measures that could be undertaken to mitigate the current adverse conditions, and the current resources available, the Trustees have concluded that they can continue to adopt the going concern basis in preparing the annual report and accounts.
The relationship between the University of Wolverhampton and the University of Wolverhampton Students' Union is established in the Regulations of the University and detailed in the University of Wolverhampton Students' Union's articles approved by both organisations. The University of Wolverhampton Students' Union receives a block grant from the University and part occupies a number of buildings. The University pays for utilities, portering and some cleaning staff. This non-monetary support is intrinsic to the relationship between the University and the Students' Union.
Although the University of Wolverhampton Students' Union continues to generate supplementary funding from various primary purpose trading activities, it will always be dependent upon the University's support.
There is no reason to believe that this or equivalent support from the University of Wolverhampton will not continue for the foreseeable future as the Education Act 1994 imposes a duty on the University to ensure the financial viability of its student representative body. The Trustees have decided that it is therefore appropriate to prepare the financial statements on the going concern basis.
The Students' Union is a Public Benefit entity as defined under FRS102.
The financial statements are prepared in sterling, which is the functional currency of the entity. Monetary amounts in these financial statements are rounded to the nearest £.
Income
The Students' Union receives a block grant and other miscellaneous grants from the University of Wolverhampton each financial year. These are included within donations and legacies on a receivable basis.
Donated services and facilities donated by the University of Wolverhampton are included within donations and legacies at their estimated value to the Students' Union when received, and under the appropriate expenditure heading depending on the nature of the service or facility provided. Time donated by the Students' Union members is not recognised in the financial statements as this cannot be reliably measured.
All income from charitable activities and trading activities are recognised on an accruals basis, exclusive of value added tax, with any money received for services provided after the year end deferred.
Other income is credited to the Statement of Financial Activities in the year in which it is receivable.
Page 16
continued...
UNIVERSITY OF WOLVERHAMPTON STUDENTS' UNION
Notes to the Financial Statements - continued FOR THE YEAR ENDED 31 JULY 2021
1. ACCOUNTING POLICIES - continued
Expenditure
Liabilities are recognised as expenditure as soon as there is a legal or constructive obligation committing the charity to that expenditure, it is probable that a transfer of economic benefits will be required in settlement and the amount of the obligation can be measured reliably. Expenditure is accounted for on an accruals basis and has been classified under headings that aggregate all costs related to the category.
Allocation and apportionment of costs
Where costs cannot be directly attributed to particular headings they have been allocated to activities on a basis consistent with the use of resources.
Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life less any residual value.
Fixtures and fittings - 33% straight line Improvements to property - 20% straight line
Assets are capitalised if they cost more than £1,000 and are expected to last more than a year.
Stocks
Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.
Taxation
The charity is exempt from corporation tax on its charitable activities and therefore no provision for corporation tax has made within the financial statements.
Fund accounting
Unrestricted funds can be used in accordance with the charitable objectives at the discretion of the trustees.
Restricted funds can only be used for particular restricted purposes within the objects of the charity. Restrictions arise when specified by the donor or when funds are raised for particular restricted purposes.
Designated funds are funds set aside by the Board of Trustees for a specific purpose and are included within unrestricted reserves within the financial statements.
Further explanation of the nature and purpose of each fund is included in the notes to the financial statements.
Pension costs and other post-retirement benefits
The charitable company operates a defined contribution pension scheme. Contributions payable to the charitable company's pension scheme are charged to the Statement of Financial Activities in the period to which they relate.
Financial instruments
The charitable company has elected to apply the provisions of Section 11 'Basic Financial Instruments' and Section 12 'Other Financial Instruments Issues' of FRS 102 to all of its financial instruments. Financial instruments are recognised when the charitable company becomes party to the contractual provisions of the instrument. Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.
continued...
Page 17
UNIVERSITY OF WOLVERHAMPTON STUDENTS' UNION
Notes to the Financial Statements - continued FOR THE YEAR ENDED 31 JULY 2021
1. ACCOUNTING POLICIES - continued
Financial instruments
Basic financial assets
Basic financial assets, which include trade and other debtors, and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost. Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the charitable company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.
Basic financial liabilities
Basic financial liabilities, including trade and other creditors are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Debt instruments are subsequently carried at amortised cost, using the effective interest rate method. Financial liabilities are derecognised when, and only when, the charitable company's contractual obligations are discharged, cancelled, or they expire.
2. DONATIONS AND LEGACIES
| Donations Grants Other grants Donated services and facilities |
2021 £ - 1,000,000 21,850 166,993 1,188,843 |
2020 £ 155 984,531 1,500 157,590 |
|---|---|---|
| 1,143,776 |
The amount relating to donated services and facilities has been re-estimated this financial year on advice from the University concerning the value of the costs associated with the accomodation and related services provided.
Grants received, included in the above, are as follows:
| 2021 | 2020 | |
|---|---|---|
| £ | £ | |
| University of Wolverhampton block grant | 1,000,000 | 984,531 |
continued...
Page 18
UNIVERSITY OF WOLVERHAMPTON STUDENTS' UNION
Notes to the Financial Statements - continued FOR THE YEAR ENDED 31 JULY 2021
| 3. OTHER TRADING ACTIVITIES Events Advertising income The SU Lounge 4. INVESTMENT INCOME Investment income 5. INCOME FROM CHARITABLE ACTIVITIES Activity Sundry income Charitable activities Furlough scheme income Charitable activities Furlough scheme income Marketing Furlough scheme income Advice and Representation Centre Society income Societies TOTUM card sales TOTUM Sundry income Student Services Furlough scheme income Student Services Printing, laminating and binding Student Services Miscellaneous events income Student Services |
2021 £ 1,600 3,711 2,733 8,044 2021 £ 929 2021 £ - - - - 508 1,525 - - - - 2,033 |
2020 £ 14,235 22,553 23,303 |
|---|---|---|
| 60,091 | ||
| 2020 £ 2,282 2020 £ 376 7,288 1,731 3,840 3,537 2,622 195 443 6 4,769 |
||
| 24,807 |
continued...
Page 19
UNIVERSITY OF WOLVERHAMPTON STUDENTS' UNION
Notes to the Financial Statements - continued FOR THE YEAR ENDED 31 JULY 2021
6. RAISING FUNDS
Other trading activities
| Staff costs Events Advertising The SU Lounge |
2021 £ 66,464 12,379 - 11,465 90,308 |
2020 £ 67,489 16,245 (1,000) 30,191 112,925 |
|---|---|---|
7. CHARITABLE ACTIVITIES COSTS
| Advice and Representation Centre Student Services SUPPORT COSTS Advice and Representation Centre Student Services Advice and Representation Centre Student Services |
Direct Costs £ 162,091 254,852 416,943 Management £ 128,845 202,089 330,934 Marketing £ 34,708 54,438 89,146 |
|
|---|---|---|
8. SUPPORT COSTS
continued...
Page 20
UNIVERSITY OF WOLVERHAMPTON STUDENTS' UNION
Notes to the Financial Statements - continued FOR THE YEAR ENDED 31 JULY 2021
9. NET INCOME/(EXPENDITURE)
Net income/(expenditure) is stated after charging/(crediting):
| 2021 | 2020 | |
|---|---|---|
| £ | £ | |
| Auditors' remuneration - audit | 7,750 | 7,500 |
| Other non-audit services | 883 | 264 |
| Depreciation - owned assets | 5,215 | 3,853 |
10. TRUSTEES' REMUNERATION AND BENEFITS
In accordance with the University of Wolverhampton Students' Union memorandum and articles of association, salaries and employer pension contributions of £82,707 (2020: £76,172) were paid to the elected officers in respect of qualifying services.
Trustees' expenses
For the years ended 31 July 2021 and 31 July 2020 travel expenses of £36 (2020 - £188) were reimbursed to trustees as part of their role as officers.
11. STAFF COSTS
| Wages and salaries Social security costs Other pension costs The average monthly number of employees during the year was as follows: Full Time Student Staff |
2021 £ 673,176 44,297 18,380 735,853 2021 23 24 47 |
2020 £ 679,858 43,151 20,915 |
||
|---|---|---|---|---|
| 743,924 | ||||
| 2020 24 23 47 |
No employees received emoluments in excess of £60,000.
continued...
Page 21
UNIVERSITY OF WOLVERHAMPTON STUDENTS' UNION
Notes to the Financial Statements - continued FOR THE YEAR ENDED 31 JULY 2021
| 12. COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES Unrestricted funds £ INCOME AND ENDOWMENTS FROM Donations and legacies 1,142,276 Charitable activities Charitable activities 7,664 Marketing 1,731 Advice and Representation Centre 3,840 Societies 3,537 TOTUM 2,622 Student Services 5,413 Other trading activities 60,091 Investment income 2,282 Total 1,229,456 EXPENDITURE ON Raising funds 112,925 Charitable activities Advice and Representation Centre 428,883 Societies 8,508 Student Services 663,778 Total 1,214,094 NET INCOME 15,362 RECONCILIATION OF FUNDS Total funds brought forward 303,447 TOTAL FUNDS CARRIED FORWARD 318,809 |
Restricted funds £ 1,500 - - - - - - - - 1,500 - - - 1,500 1,500 - - - |
Total funds £ 1,143,776 7,664 1,731 3,840 3,537 2,622 5,413 60,091 2,282 |
|---|---|---|
| 1,230,956 112,925 428,883 8,508 665,278 |
||
| 1,215,594 | ||
| 15,362 303,447 |
||
| 318,809 |
continued...
Page 22
UNIVERSITY OF WOLVERHAMPTON STUDENTS' UNION
Notes to the Financial Statements - continued FOR THE YEAR ENDED 31 JULY 2021
| 13. TANGIBLE FIXED ASSETS Improvements to property £ COST At 1 August 2020 and 31 July 2021 8,239 DEPRECIATION At 1 August 2020 961 Charge for year 1,648 At 31 July 2021 2,609 NET BOOK VALUE At 31 July 2021 5,630 At 31 July 2020 7,278 14. STOCKS Stocks 15. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR Trade debtors Other debtors VAT Prepayments and accrued income |
Fixtures and fittings £ 114,190 107,297 3,567 110,864 3,326 6,893 2021 £ 1,968 2021 £ 19,951 5,004 2,798 29,603 57,356 |
Fixtures and fittings £ 114,190 107,297 3,567 110,864 3,326 6,893 2021 £ 1,968 2021 £ 19,951 5,004 2,798 29,603 57,356 |
Totals £ 122,429 |
Totals £ 122,429 |
Totals £ 122,429 |
|---|---|---|---|---|---|
| 108,258 5,215 |
|||||
| 113,473 | |||||
| 8,956 | |||||
| 14,171 | |||||
| 2020 £ 3,925 2020 £ 222 5,004 7,350 36,528 |
2020 £ 3,925 |
||||
| 49,104 |
continued...
Page 23
UNIVERSITY OF WOLVERHAMPTON STUDENTS' UNION
Notes to the Financial Statements - continued FOR THE YEAR ENDED 31 JULY 2021
16. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
| Trade creditors Social security and other taxes Other creditors Accruals and deferred income |
2021 £ 50,881 13,144 3,770 50,504 118,299 |
2020 £ 28,034 7,490 2,716 39,959 |
|---|---|---|
| 78,199 |
Included in accruals and deferred income is £21,196 (2020 - £350) relating to income received but relating to future periods.
17. LEASING AGREEMENTS
Minimum lease payments under non-cancellable operating leases fall due as follows:
| Within one year 18. MOVEMENT IN FUNDS Unrestricted funds General fund TOTAL FUNDS Net movement in funds, included in the above are as follows: Unrestricted funds General fund Restricted funds Restricted Funds TOTAL FUNDS |
At 1.8.20 £ 318,809 318,809 Incoming resources £ 1,198,349 1,500 1,199,849 |
2021 £ 2,067 Net movement in funds £ 69,336 69,336 Resources expended £ (1,129,013) (1,500) (1,130,513) |
2020 £ 8,268 At 31.7.21 £ 388,145 388,145 Movement in funds £ 69,336 - |
2020 £ 8,268 At 31.7.21 £ 388,145 |
2020 £ 8,268 |
|---|---|---|---|---|---|
| 388,145 | |||||
| 69,336 |
continued...
Page 24
UNIVERSITY OF WOLVERHAMPTON STUDENTS' UNION
Notes to the Financial Statements - continued FOR THE YEAR ENDED 31 JULY 2021
18. MOVEMENT IN FUNDS - continued
Comparatives for movement in funds
| Unrestricted funds General fund TOTAL FUNDS Comparative net movement in funds, included in the above are as Unrestricted funds General fund Restricted funds Restricted Funds TOTAL FUNDS |
At 1.8.19 £ 303,447 303,447 follows: Incoming resources £ 1,229,456 1,500 1,230,956 |
Net movement in funds £ 15,362 15,362 Resources expended £ (1,214,094) (1,500) (1,215,594) |
At 31.7.20 £ 318,809 318,809 Movement in funds £ 15,362 - 15,362 |
|---|---|---|---|
Included within unrestricted funds are the following designated funds:
Societies - £2,925 (2020 - £3,223) COVID-19 hardship fund - £400 (2020 - £3,896) Fixed asset reserve - £8,956 (2020 - £14,171) Operating reserve - £252,169 (2020 - £234,329) Capital improvements reserve - £50,000 (2020 - £50,000)
Societies
Any unspent income at the end of the year, whether raised by members or as a result of unspent grant income from the Union, is carried forward for use in future periods. Any deficit of a society at the end of a year is written off to the SOFA so as not to prejudice future members of that society.
COVID-19 hardship fund
Given the impact of COVID-19 the Board of Trustees agreed in 2020 to change the use of the services held in the employment support fund to help students in hardship during the pandemic. Previously the fund was available to assist students with the practical elements of obtaining employment such as workwear and transport costs.
Fixed asset reserve
The fixed asset reserve reflects fixed assets already purchased. As these assets are depreciated, a transfer is made from the designated reserve to the general reserve.
Page 25
continued...
UNIVERSITY OF WOLVERHAMPTON STUDENTS' UNION
Notes to the Financial Statements - continued FOR THE YEAR ENDED 31 JULY 2021
18. MOVEMENT IN FUNDS - continued
Operating reserve
The operating reserve represents three and a half months operating costs in line with the Union's stated reserves policy.
At the year end the general reserve, which is used for the ongoing business of the Union in general, stood at £73,695 (2020 - £13,190).
19. EMPLOYEE BENEFIT OBLIGATIONS
The University of Wolverhampton Students' Union operates a defined contribution pension scheme. The assets of the scheme are held in a separately administered fund. The pension cost charge represents contributions payable by the Union to the fund and amounted to £18,380 (2020 - £20,915). Included within other creditors are unpaid pension contributions of £3,770 (2020 - £2,716).
20. CONTINGENT LIABILITIES
At the point of approving the financial statements, conditions exist which may give rise to a future VAT liability to the Students' Union, which cannot be currently accurately assessed as to quantum.
21. RELATED PARTY DISCLOSURES
The University of Wolverhampton Students' Union received a recurrent block grant from the University of Wolverhampton of £1,000,000 (2020 - £984,531) during the year. In addition the Union received other grants and other income of £21,850 (2020 - £1,855) during the year. A balance of £14,967 (2020 - £NIL) was owed to the Students' Union at the year end and is included within debtors.
The Union made purchases of £8,208 (2020 - £20,659) from the University of Wolverhampton during the year. The balance owed to the University at the year end was £NIL (2020 - £NIL).
The Union occupies the University's buildings on a rent free basis under an informal arrangement. In accordance with the Charities SORP FRS102 the trustees have estimated the use of the buildings and utilities with reference to market rents at £166,993 (2020 - £157,590).
Trustee and key management personnel remuneration for the year was £130,726 (2020 - £135,040).
22. ULTIMATE CONTROLLING PARTY
The ultimate control of the University of Wolverhampton Students' Union is vested under the Constitution in the members in General Meetings. As such no single person or entity controls the Union as defined by Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
Page 26
UNIVERSITY OF WOLVERHAMPTON STUDENTS' UNION
Detailed Statement of Financial Activities FOR THE YEAR ENDED 31 JULY 2021
| INCOME AND ENDOWMENTS Donations and legacies Donations Grants Other grants Donated services and facilities Other trading activities Events Advertising income The SU Lounge Investment income Investment income Charitable activities TOTUM card sales Sundry income Furlough scheme income Printing, laminating and binding Society income Miscellaneous events income Total incoming resources EXPENDITURE Other trading activities Wages Social security Pensions Events Advertising The SU Lounge |
2021 £ - 1,000,000 21,850 166,993 1,188,843 1,600 3,711 2,733 8,044 929 1,525 - - - 508 - 2,033 1,199,849 60,022 4,330 2,112 12,379 - 11,465 90,308 |
2020 £ 155 984,531 1,500 157,590 1,143,776 14,235 22,553 23,303 60,091 2,282 2,622 571 13,302 6 3,537 4,769 24,807 1,230,956 62,607 3,011 1,871 16,245 (1,000) 30,191 112,925 |
|---|---|---|
This page does not form part of the statutory financial statements
Page 27
UNIVERSITY OF WOLVERHAMPTON STUDENTS' UNION
Detailed Statement of Financial Activities FOR THE YEAR ENDED 31 JULY 2021
| Other trading activities Charitable activities Wages Social security Pensions Affiliations Campaigns Conferences Elections and referenda Subscriptions Licences Society expenditure Well @ Wolves Society development fund Market research C19 hardship fund vouchers Insurance Event production costs Student voice operational costs AGM Support costs Management Wages Social security Pensions Insurance Postage and stationery Sundries Repairs and maintenance Equipment purchases Travel Refreshments and hospitality Photocopier leasing and maintenance Depreciation Facilities in kind Finance Wages Social security Carried forward |
2021 £ 354,358 20,370 7,253 20,274 75 1,783 116 3,257 232 - 904 40 384 6,170 246 1,253 - 228 416,943 117,938 9,794 4,502 12,760 1,154 - 64 5,153 861 - 8,340 3,375 166,993 330,934 76,406 5,750 82,156 |
2020 £ 319,656 20,361 8,261 30,812 1,718 2,719 992 3,161 1,011 3,118 2,538 2,411 871 3,240 246 1,051 1,614 - |
|---|---|---|
| 403,780 173,915 11,892 6,605 12,017 1,888 112 1,155 11,818 2,031 881 8,318 1,893 157,590 |
||
| 390,115 75,002 5,310 80,312 |
This page does not form part of the statutory financial statements
Page 28
UNIVERSITY OF WOLVERHAMPTON STUDENTS' UNION
Detailed Statement of Financial Activities FOR THE YEAR ENDED 31 JULY 2021
| Finance Brought forward Pensions Bank charges Cash in transit charges Computer software, licences and support Accountancy fees Irrecoverable VAT Human resources Sundries Recruitment Training and development Legal and professional Payroll administration Marketing Wages Social security Pensions Printing Sundries Website charges Governance costs Auditors' remuneration - audit Auditors' remuneration for non audit work Total resources expended Net income |
2021 £ 82,156 3,624 932 33 1,884 1,858 8,389 98,876 1,898 13,063 3,963 71,666 5,083 95,673 64,452 4,053 889 1,158 6,682 11,912 89,146 7,750 883 8,633 1,130,513 69,336 |
2020 £ 80,312 3,422 1,296 165 1,758 2,939 11,435 |
|---|---|---|
| 101,327 2,261 7,808 8,308 105,149 5,641 |
||
| 129,167 48,678 2,577 756 3,985 2,442 12,078 |
||
| 70,516 7,500 264 |
||
| 7,764 | ||
| 1,215,594 | ||
| 15,362 |
This page does not form part of the statutory financial statements
Page 29