DocuSign Envelope ID: 7E1E8606-5598-42EB-BD5D-81132FC31505
Charity Registration No. 1146159
Company Registration No. 07862605 (England and Wales)
MISSION MOTORSPORT
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 28 FEBRUARY 2021
DocuSign Envelope ID: 7E1E8606-5598-42EB-BD5D-81132FC31505
MISSION MOTORSPORT
LEGAL AND ADMINISTRATIVE INFORMATION
| Trustees | Mr A D Compson | |
|---|---|---|
| Ms A J Abbott | ||
| Rev A J Feltham-White | ||
| Lieutenant Colonel C L Coton | ||
| Mr I M Comerford | (Appointed 18 March | |
| 2021) | ||
| Secretary | Ms C Favier-Tilston | |
| Key Management | Mr AJ Cameron (CEO) | |
| Mr A Marchant-Wincott (COO) | ||
| Charity number | 1146159 | |
| Company number | 07862605 | |
| Principal address | Unit 11, W&G Industrial Estate | |
| Faringdon Road | ||
| East Challow | ||
| Oxfordshire | ||
| United Kingdom | ||
| OX12 9TF | ||
| Registered office | Unit 11, W&G Industrial Estate | |
| Faringdon Road | ||
| East Challow | ||
| Oxfordshire | ||
| United Kingdom | ||
| OX12 9TF | ||
| Auditor | Carpenter Box | |
| Amelia House | ||
| Crescent Road | ||
| Worthing | ||
| West Sussex | ||
| BN11 1RL |
DocuSign Envelope ID: 7E1E8606-5598-42EB-BD5D-81132FC31505
MISSION MOTORSPORT
CONTENTS
| Page | |
|---|---|
| Trustees' report | 1 - 4 |
| Statement of trustees' responsibilities | 5 |
| Independent auditor's report | 6 - 8 |
| Statement of financial activities | 9 |
| Balance sheet | 10 |
| Statement of cash flows | 11 |
| Notes to the financial statements | 12 - 23 |
DocuSign Envelope ID: 7E1E8606-5598-42EB-BD5D-81132FC31505
MISSION MOTORSPORT
TRUSTEES' REPORT (INCLUDING DIRECTORS' REPORT) FOR THE YEAR ENDED 28 FEBRUARY 2021
The trustees present their report and financial statements for the year ended 28 February 2021.
The financial statements have been prepared in accordance with the accounting policies set out in note 1 to the financial statements and comply with the charity's Memorandum and Articles of Association, the Charities Act 2011, the Companies Act 2006 and “Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102)” (effective 1 January 2019)
Objectives and activities
The charity's objects are to assist wounded, injured and sick (WIS) service personnel and veterans, by advancing any lawful charitable purpose at the discretion of the directors and in particular but not exclusively -
-
By raising awareness of and educating the general public and WIS servicemen and women themselves about the problems faced by service personnel and veterans, to encourage social inclusion, and to use sporting and training activities to help boost confidence, inspire others and aid the rehabilitation and recovery of WIS service personnel
-
By empowering, engaging and inspiring the disabled and disadvantaged community by the provision of training and assistance to a team of wounded service personnel and veterans by enabling them to participate in motorsport
-
By providing training, education and any other assistance to enable former Armed Forced personnel to find employment.
The trustees have paid due regard to guidance issued by the Charity Commission in deciding what activities the charity should undertake.
Achievements and performance
A significant curtailment in events due to lockdown meant that reduced staff numbers found alternative ways to continue to deliver charity services and support. This was actioned through continued support to individuals, encouragement to volunteer and support community activities, and through online community building.
With a focus on a population of isolated beneficiaries and staff, greater use was made of online activity. Online gaming became a weekly event involving beneficiaries across the country. Weekly chat groups were held for beneficiaries and staff. Staff and beneficiaries also volunteered for other organisations such as Op RE:ACT and Mission Motorsport brokered agreements with motor manufacturers Mazda, Toyota and Jaguar Land Rover to provide support in the form of vehicles for use by key RE:ACT volunteers and NHS staff. Once lock down restrictions were lifted Mission Motorsport found unique and innovative ways to ensure COVID-19 compliance yet still run successful events such as monthly skidpan activity at Thruxton and a drive-in Remembrance Service, and a pitlane service at Silverstone circuit in place of Race of Remembrance.
On 30 October the Charity lost its Chairman, Meyrick Cox. Andrea Abbott stepped up as interim chair and will remain so for at least one year.
With regard to technical training, although the aspiration to revamp the training wing was not realised last year, having furloughed staff and being prevented from meeting with students gave the training manager the opportunity and time to make the training wing a professional training facility worthy of any college. Technical training also continued online for a small cohort. This investment has been worthwhile and although numbers have been low the training wing has generated more income from course delivery than ever before. By way of affirmation of our value, Mission Motorsport have now been contracted by Motorsport UK to deliver 15 EV Hazard Management courses nationally to up to 150 rescue and recovery staff at an expected cost of £48,000.
- 1 -
DocuSign Envelope ID: 7E1E8606-5598-42EB-BD5D-81132FC31505
MISSION MOTORSPORT
TRUSTEES' REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED) FOR THE YEAR ENDED 28 FEBRUARY 2021
Vocational output was severely restricted in the first part of the year during lockdown but despite this twentytwo wounded, injured and sick (WIS) personnel have directly been found employment in the second half of the year. Steve Lees provided outstanding value at Jaguar Land Rover (JLR) and in the broader Defence Relationship space and our contract to provide support has been reinforced despite stringent measures elsewhere in the business. Mission Automotive continues to grow and thrive with the support of Society of Motor Manufacturers and Traders (SMMT) with two new account managers being brought on in October and January. Stellantis signed as a Mission Automotive member in January 2021 and the relationship with them is growing stronger monthly. Their financial commitment pays for one of the charity’s new staff.
After an extremely tight year financially, the trustees agreed to the creation of two sub-committees after the financial year end to help guide the charity in the future. The Finance and Investment sub-committee is tasked with revising financial and accountancy practices and in shaping our fund management and reporting. The Income Generation sub-committee is charged with determining and aiding income mechanisms to meet our long term goals in line with the charity strategy.
Strategic Aims
The Mission Motorsport strategy is to: be a force for good in MoD recovery sport, to offer training insight and provision to those in transition and those in need, and to drive the development of pathways into relevant, sustainable employment for service leavers, veterans, and their families.
The long-term financial security of the charity remains paramount, and this is currently being shaped by several ambitious projects:
-
The growth and long-term sustainability of Mission Automotive as an initiative
-
The development and funding of the Armed Forces Engagement Model
-
The emergence of the Mission Group and a new MMHQ in Bicester by 2025.
-
Increased commercial activity through livery
Mission Motorsport Trading Activities
Merchandising and vehicle livery. Mission Motorsport livery and vehicle wrapping suite now has a professional civilian livery manager. This has already secured a significant contract with a major manufacturer, a 2021 Poppycar is being unveiled for Remembrance and other commercial opportunities are presenting themselves on a routine basis. Baseline costs for the charity have been pared back through COVID-19, and the trustees are challenging the current fundraising strategy with a view to building capacity and enhancing success.
COVID-19 Impact
The charity has weathered the COVID pandemic by being innovative and proactive. Staff were consulted on the necessity of taking a 20% reduction in salary and agreed unanimously. A 20% reduction was applied and remained in place for all personnel regardless of whether they were furloughed or not. The voluntary reduction in salary was lifted for all staff that continued to work full or part-time from July. Six staff were furloughed from 1 April 2020. A range of grant giving organisations, including the UK government, were encouraging grant applications. Mission Motorsport submitted 200 grant applications in the space of 6 weeks and was also well supported by some generous individual donors who responded to requests, particularly as we were demonstrating such a positive approach.
It was initially feared that Mission Automotive would be a casualty of the pandemic but this is very far from the case and there is no shortage of potential clients. Three new members of staff were brought in. Staff progressively returned from furlough on a part-time basis from July 2020 but given the difficulty of fundraising and the necessity of cancelling all events the COVID Job Retention Scheme was used to best effect.
A significant loss to the charity was Race of Remembrance (RoR) which it was decided to cancel in September 2020. In its place the charity launched the # YourRoR campaign encouraging individuals to keep healthy and continue to support the organisation. The campaign was successful and raised around £30,000.
- 2 -
DocuSign Envelope ID: 7E1E8606-5598-42EB-BD5D-81132FC31505
MISSION MOTORSPORT
TRUSTEES' REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED) FOR THE YEAR ENDED 28 FEBRUARY 2021
Risks
The trustees have assessed the major risks to which the charity is exposed. They are briefed quarterly and are satisfied that systems are in place to mitigate exposure to major risks. Throughout the pandemic the trustees requested a weekly financial update. Significant risks and measures include:
-
Loss of major funding partners – significant uplift in fundraising activity, full-time fundraiser employed, increased commercial activity.
-
Damage to a beneficiary – detailed risk assessment for every activity and event. Annual staff and volunteer training. Frequent engagement with occupational therapy professionals.
-
Loss of key Mission Motorsport personnel – staff training to ensure ability to step up.
Reserves Policy
It is the policy of the charity that unrestricted funds which have not been designated for a specific use should be maintained at a level equivalent to six months expenditure or approximately £300k. The trustees consider that reserves at this level will ensure that, in the event of a specific drop in funding, they will be able to continue the charity’s current activities while consideration is given to ways in which additional funds may be raised. It has not been possible to maintain a reserve through the pandemic and while gradual accumulation of reserve is possible while being grant funded, it is the commercial and the big projects that show the most promise to lift the charity’s baseline to where we aspire it to remain. The full-time fundraising role has been critical in order to ensure sufficient funds are being raised to ensure sustainability but further investment of resources in income generation is required to meet the need.
At the balance sheet date the charity had reserves of £60k.
Future Plans
Mission Motorsport has three key fiscal aims in striving to deliver against its charitable objects:
-
a. To become self-sufficient and remain independent of the major grant giving charities
-
b. To diversify income streams in order to secure the continued growth and support provided by the charity to its beneficiaries.
-
c. To pursue a strategy which permits the establishment of a useful reserve
It is recognised that 20/21 has been a difficult year and that resources were stretched, and a period of consolidation and reflection and the development of a revised strategy are key to the future long-term financial stability of the charity group. There are five core, income generating activities:
-
a. Charity fundraising through application to grant giving organisations, the promotion of individual fundraising efforts, online donations, legacies and HNW donations
-
b. Mission Motorsport events – all events continue to be at the very least cost neutral but the principle of a 3:1 benefit v cost equation being applied to guide decision making.
-
c. Consulting. Mission Automotive – a commercial, national, automotive industry focused, Armed Forces Engagement initiative and is Primary Purpose Trading. Other consulting activity includes work for non-automotive companies and is further set to increase.
-
b. Training output.
-
e. Mission Motorsport trading activities – merchandising and vehicle livery. Mission Motorsport livery and vehicle wrapping suite manager now employed.
Structure, governance and management
The charity is controlled by its governing document, a deed of trust, and constitutes a limited company, limited by guarantee, as defined by the Companies Act 2006.
The trustees, who are also the directors for the purpose of company law, and who served during the year and up to the date of signature of the financial statements were:
- 3 -
DocuSign Envelope ID: 7E1E8606-5598-42EB-BD5D-81132FC31505
MISSION MOTORSPORT
TRUSTEES' REPORT (INCLUDING DIRECTORS' REPORT) (CONTINUED) FOR THE YEAR ENDED 28 FEBRUARY 2021
Mr A D Compson Ms A J Abbott Rev A J Feltham-White Lieutenant Colonel C L Coton Mr M Cox (Deceased 30 October 2020) Mr I M Comerford (Appointed 18 March 2021)
The board of trustees are responsible for appointing trustees. The charity is currently governed by a board of 5 trustees who are committed to the objects of the charity.
None of the trustees has any beneficial interest in the company. All of the trustees are members of the company and guarantee to contribute £1 in the event of a winding up.
An induction programme is in place for new trustees.
Going concern
The financial statements have been prepared on a going concern basis. The Trustees have considered relevant information, including the annual budget, forecast future cash flows and the impact of subsequent events in making their assessment. The COVID-19 pandemic and the ensuing economic shutdown had a significant impact on the charity's operations where a reduction in staff and the changing nature of fundraising, plus a reduction in troops deployments worldwide (and an associated lack of public awareness of military issues) has made fundraising extraordinarily difficult. The Trustees have performed a robust analysis of forecast future cash flows taking into account the potential impact on the business of possible future scenarios arising from the impact of COVID-19. This analysis also considers the effectiveness of available measures to assist in mitigating the impact. Based on these assessments and having regard to the resources available to the entity, the Trustees have concluded that there is no material uncertainty in relation to the appropriateness of continuing to adopt the going concern basis in preparing the annual report and accounts.
Auditor
In accordance with the company's articles, a resolution proposing that Carpenter Box be reappointed as auditor of the company will be put at a General Meeting.
Disclosure of information to auditor
Each of the trustees has confirmed that there is no information of which they are aware which is relevant to the audit, but of which the auditor is unaware. They have further confirmed that they have taken appropriate steps to identify such relevant information and to establish that the auditor is aware of such information.
The trustees' report was approved by the Board of Trustees.
..............................
Ms A J Abbott Trustee 11/26/2021 Dated: .........................
----- Start of picture text -----
..............................
----- End of picture text -----
.............................. Lieutenant Colonel C L Coton Trustee 11/26/2021 Dated:.........................
- 4 -
DocuSign Envelope ID: 7E1E8606-5598-42EB-BD5D-81132FC31505
MISSION MOTORSPORT
STATEMENT OF TRUSTEES' RESPONSIBILITIES
FOR THE YEAR ENDED 28 FEBRUARY 2021
The trustees, who are also the directors of Mission Motorsport for the purpose of company law, are responsible for preparing the Trustees' Report 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 charity and of the incoming resources and application of resources, including the income and expenditure, of the charitable company for that year.
In preparing these 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; and
-
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the charity will continue in operation.
The trustees are responsible for keeping adequate accounting records that disclose with reasonable accuracy at any time the financial position of the charity and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the charity and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
- 5 -
DocuSign Envelope ID: 7E1E8606-5598-42EB-BD5D-81132FC31505
MISSION MOTORSPORT
INDEPENDENT AUDITOR'S REPORT
TO THE TRUSTEES OF MISSION MOTORSPORT
Opinion
We have audited the financial statements of Mission Motorsport (the ‘charity’) for the year ended 28 February 2021 which comprise the statement of financial activities, the balance sheet, the statement of cash flows and the notes to the financial statements, including significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including FRS 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion, the financial statements:
-
give a true and fair view of the state of the charitable company's affairs as at 28 February 2021 and of its incoming resources and application of resources, for the year then ended;
-
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; 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 Auditor's responsibilities for the audit of the financial statements section of our report. We are independent of the charity 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
In auditing the financial statements, we have concluded that the trustees' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the charity’s ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
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 other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The trustees are responsible for the other information contained within the annual report. 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. 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 course of 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.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
-
the information given in the trustees' report, which includes the directors' report prepared for the purposes of company law, for the financial year for which the financial statements are prepared is consistent with the financial statements; and
-
the directors' report included within the trustees' report has been prepared in accordance with applicable legal requirements.
-
6 -
DocuSign Envelope ID: 7E1E8606-5598-42EB-BD5D-81132FC31505
MISSION MOTORSPORT
INDEPENDENT AUDITOR'S REPORT (CONTINUED) TO THE TRUSTEES OF MISSION MOTORSPORT
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the charity and its environment obtained in the course of the audit, we have not identified material misstatements in the directors' report included within the trustees' report.
We have nothing to report in respect of the following matters in relation to which 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 prepare the financial statements in accordance with the small companies regime and take advantage of the small companies' exemptions in preparing the trustees' report and from the requirement to prepare a strategic report.
Responsibilities of trustees
As explained more fully in the statement of trustees' responsibilities, the trustees, who are also the directors of the charity for the purpose 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 charity’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.
Auditor's 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 an auditor's report 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.
In identifying and assessing risks of material misstatement in respect of irregularities, including fraud and noncompliance with laws and regulations, our procedures included the following:
-
Obtaining an understanding of the legal and regulatory framework that the charity operates in, focusing on those laws and regulations that had a direct effect on the financial statements and operations;
-
Obtaining an understanding of the charity’s policies and procedures on fraud risks, including knowledge of any actual, suspected or alleged fraud
-
Discussing among the engagement team how and where fraud might occur in the financial statements and any potential indicators of fraud through our knowledge and understanding of the charity and our sector-specific experience.
-
7 -
DocuSign Envelope ID: 7E1E8606-5598-42EB-BD5D-81132FC31505
MISSION MOTORSPORT
INDEPENDENT AUDITOR'S REPORT (CONTINUED) TO THE TRUSTEES OF MISSION MOTORSPORT
As a result of these procedures, we considered the opportunities and incentives that may exist within the charity for fraud. We are also required to perform specific procedures to respond to the risk of management override. As a result of performing the above, we identified the following areas as those most likely to have an impact on the financial statements: health & safety, employment law and compliance with the UK Companies Act.
In addition to the above, our procedures to respond to risks identified included the following:
-
Making enquiries of management and those charged with governance about any known or suspected instances of non-compliance with laws and regulations and fraud;
-
Reviewing minutes of meetings of the board and senior management.
-
Challenging assumptions and judgements made by management in their significant accounting estimates.
-
Auditing the risk of management override of controls, including through testing journal entries and other adjustments for appropriateness.
Due to the inherent limitations of an audit, there is an unavoidable risk that some 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). For instance, the further removed non-compliance is from the events and transactions reflected in the financial statements, the less likely the auditor is to become aware of it or to recognise the non-compliance.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https:// www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
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.
Robin Evans BA FCA CTA (Senior Statutory Auditor) 11/26/2021 for and on behalf of Carpenter Box ......................... Chartered Accountants Statutory Auditor Worthing
Carpenter Box is a trading name of Carpenter Box Limited
- 8 -
DocuSign Envelope ID: 7E1E8606-5598-42EB-BD5D-81132FC31505
MISSION MOTORSPORT
STATEMENT OF FINANCIAL ACTIVITIES INCLUDING INCOME AND EXPENDITURE ACCOUNT FOR THE YEAR ENDED 28 FEBRUARY 2021
| Unrestricted Restricted funds funds 2021 2021 Notes £ £ Income and endowments from: Donations and legacies 3 437,827 70,000 Charitable activities 4 888 - Other trading activities 5 75,519 - Investments 5 - Other income - - Total income 514,239 70,000 Expenditure on: Raising funds 6 13,869 - Charitable activities 7 445,033 219,231 Other 10 776 - Total resources expended 459,678 219,231 Net incoming/(outgoing) resources before transfers 54,561 (149,231) Gross transfers between funds (32,679) 32,679 Net income/(expenditure) for the year/ Net incoming/(outgoing) resources 21,882 (116,552) Other recognised gains and losses Other gains or losses 27 - Net movement in funds 21,909 (116,552) Fund balances at 1 March 2020 37,177 117,384 Fund balances at 28 February 2021 59,086 832 |
Restated Total Total 2021 2020 £ £ 507,827 706,879 888 76,295 75,519 - 5 10 - 861 584,239 784,045 13,869 9,243 664,264 851,553 776 - 678,909 860,796 (94,670) (76,751) - - (94,670) (76,751) 27 16 (94,643) (76,735) 154,561 231,296 59,918 154,561 |
|---|---|
- 9 -
DocuSign Envelope ID: 7E1E8606-5598-42EB-BD5D-81132FC31505
MISSION MOTORSPORT
BALANCE SHEET
AS AT 28 FEBRUARY 2021
| 2021 Notes £ Fixed assets Tangible assets 12 Investments 13 Current assets Stocks 14 9,776 Debtors 15 24,798 Cash at bank and in hand 109,088 143,662 Creditors: amounts falling due within one year 17 (148,740) Net current (liabilities)/assets Total assets less current liabilities Creditors: amounts falling due after more than one year 18 Net assets Income funds Restricted funds 21 Unrestricted funds The financial statements were approved by the Trustees on ...................... .............................. .............................. Ms A J Abbott Lieutenant Colonel C Trustee Trustee 11/26/2021 |
2020 £ £ 110,629 200 110,829 7,521 124,924 18,951 151,396 (143,103) (5,078) 105,751 (45,833) 59,918 832 59,086 59,918 ... L Coton |
£ 146,068 200 |
|---|---|---|
| 146,268 8,293 |
||
| 154,561 - |
||
| 154,561 | ||
| 117,384 37,177 |
||
| 154,561 | ||
Company Registration No. 07862605
- 10 -
DocuSign Envelope ID: 7E1E8606-5598-42EB-BD5D-81132FC31505
MISSION MOTORSPORT
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 28 FEBRUARY 2021
| Notes Cash flows from operating activities Cash generated from/(absorbed by) operations 27 Investing activities Purchase of tangible fixed assets Proceeds on disposal of tangible fixed assets Investment income received Net cash generated from investing activities Financing activities Proceeds of new bank loans Net cash generated from/(used in) financing activities Net increase/(decrease) in cash and cash equivalents Cash and cash equivalents at beginning of year Cash and cash equivalents at end of year |
2021 £ (4,038) 4,971 5 50,000 |
£ 39,199 938 50,000 90,137 18,951 109,088 |
2020 £ (1,113) 12,350 10 - |
£ (40,039) 11,247 - (28,792) 47,743 18,951 |
|---|---|---|---|---|
- 11 -
DocuSign Envelope ID: 7E1E8606-5598-42EB-BD5D-81132FC31505
MISSION MOTORSPORT
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 28 FEBRUARY 2021
1 Accounting policies
Charity information
Mission Motorsport are a charity whose aim is to aid in the recovery and rehabilitation of those affected by military operations, by providing opportunities through motorsport.
1.1 Accounting convention
The financial statements have been prepared in accordance with the charity's governing document and a deed of trust, the Companies Act 2006 and “Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102)” (effective 1 January 2019). The charity is a Public Benefit Entity as defined by FRS 102.
The financial statements are prepared in sterling, which is the functional currency of the charity. Monetary amounts in these financial statements are rounded to the nearest £1.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
The charity is a company limited by guarantee and has no share capital.
1.2 Going concern
The financial statements have been prepared on a going concern basis. The trustees have considered relevant information, including the annual budget, forecast future cash flows and the impact of subsequent events in making their assessment. The COVID-19 pandemic and the ensuing economic shutdown has had a significant impact on the charity's operations with events being cancelled and funding reduced as further described in the trustee's report. In response to the COVID-19 pandemic, the trustee's have performed a robust analysis of forecast future cash flows taking into account the potential impact on the business of possible future scenarios arising from the impact of COVID-19 and the likely future funding available to the charity. This analysis also considers the effectiveness of available measures to assist in mitigating the impact and assisting with cash flow. In addition, a financial sub-committee has been set up to monitor and review these budgets and forecasts and assist with control of costs and cash. The committee is meeting on a monthly basis to ensure regular and detailed oversight of the charity’s financial position.
Based on these in depth assessments and having regard to the resources available to the entity, the trustees have concluded that there is no material uncertainty in relation to the appropriateness of continuing to adopt the going concern basis in preparing the annual report and accounts.
1.3 Charitable funds
Unrestricted funds are available for use at the discretion of the trustees in furtherance of their charitable objectives.
Restricted funds are subject to specific conditions by donors as to how they may be used.
1.4 Incoming resources
Income is recognised when the charity is legally entitled to it after any performance conditions have been met, the amounts can be measured reliably, and it is probable that income will be received.
Donations, grants and gifts are recognised when receivable. In the event that a donation is subject to fulfilling performance conditions before the charity is entitled to the funds, the income is deferred and not recognised until it is probable that these conditions will be fulfilled in the reporting period. Income from Gift Aid tax reclaims is recognised for any donations with relevant Gift Aid tax reclaims is recognised for any donations with relevant Gift Aid certificates recognised in income for the year.
- 12 -
DocuSign Envelope ID: 7E1E8606-5598-42EB-BD5D-81132FC31505
MISSION MOTORSPORT
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 28 FEBRUARY 2021
1 Accounting policies
(Continued)
1.5 Resources expended
Expenditure is accounted for on an accruals basis and has been classified under headings that aggregate all costs related to the category. Where costs cannot be directly attributed to particular headings they have been allocated to activities on a basis consistent with the use of resources.
1.6 Tangible fixed assets
Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.
Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:
Plant and equipment 33.33% per annum on cost Fixtures and fittings 10% to 33.33% per annum on cost Computers 33.33% per annum on cost Motor vehicles 25% per annum on reducing balance / 20% per annum straight line
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in net income/(expenditure) for the year.
1.7 Fixed asset investments
Fixed asset investments are measured at transaction price excluding transaction costs.
1.8 Impairment of fixed assets
At each reporting end date, the charity reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any).
1.9 Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell.
1.10 Cash and cash equivalents
Cash and cash equivalents include cash in hand and deposits held at call with banks.
1.11 Financial instruments
The charity 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 in the charity's balance sheet when the charity 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.
- 13 -
DocuSign Envelope ID: 7E1E8606-5598-42EB-BD5D-81132FC31505
MISSION MOTORSPORT
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 28 FEBRUARY 2021
1 Accounting policies
(Continued)
Basic financial assets
Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.
Basic financial liabilities
Basic financial liabilities, including creditors and bank loans 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. Financial liabilities classified as payable within one year are not amortised.
Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of operations from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.
Derecognition of financial liabilities
Financial liabilities are derecognised when the charity’s contractual obligations expire or are discharged or cancelled.
1.12 Government Grants
Government grants relate to amounts received under the Coronavirus Job Retention Scheme ("CJRS") and are recognised in the period to which they relate.
2 Critical accounting estimates and judgements
In the application of the charity’s accounting policies, the trustees are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
- 14 -
DocuSign Envelope ID: 7E1E8606-5598-42EB-BD5D-81132FC31505
MISSION MOTORSPORT
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 28 FEBRUARY 2021
3 Donations and legacies
| Restated | Restated | Restated | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | ||||||||
| funds | funds | funds | funds | ||||||||||
| 2021 | 2021 | 2021 | 2020 | 2020 | 2020 | ||||||||
| £ | £ | £ | £ | £ | £ | ||||||||
| Donations and gifts | 337,039 | 70,000 | 407,039 | 510,414 | 196,465 | 706,879 | |||||||
| Government grants | 100,788 | - | 100,788 | - | - | - | |||||||
| 437,827 | 70,000 | 507,827 | 510,414 | 196,465 | 706,879 | ||||||||
| Charitable | activities | ||||||||||||
| Fundraising | Merchandise | Total |
Fundraising | Merchandise | Bicester | Total | |||||||
| events | income | 2021 | events | income | heritage | 2020 | |||||||
| 2021 | 2021 | 2020 | 2020 | 2020 | |||||||||
| £ | £ | £ | £ | £ | £ | £ | |||||||
| Sales | |||||||||||||
| within | |||||||||||||
| charitable | |||||||||||||
| activities | (500) | 1,388 | 888 | 65,036 | 11,156 | 103 | 76,295 | ||||||
| All income | from charitable activities is unrestricted in the | current and comparative | periods. | ||||||||||
| Other trading activities | |||||||||||||
| Unrestricted | Total | ||||||||||||
| funds | |||||||||||||
| 2021 | 2020 | ||||||||||||
| £ | £ | ||||||||||||
| Recharge of staff costs | 75,519 | - |
4 Charitable activities
5 Other trading activities
- 15 -
DocuSign Envelope ID: 7E1E8606-5598-42EB-BD5D-81132FC31505
MISSION MOTORSPORT
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2021
6 Raising funds
| Unrestricted Unrestricted funds funds 2021 2020 £ £ Fundraising and publicity Seeking donations, grants and legacies - - Advertising 585 370 Other fundraising costs 13,284 8,512 Fundraising and publicity 13,869 8,882 13,869 8,882 Charitable activities Other costs Support costs £ £ Audit fees - 6,965 Other fees paid to auditor 13,859 Training - - Administration costs - 10,254 Delivery costs 219,231 365,679 Building overheads - 48,276 219,231 445,033 219,231 445,033 |
Restricted Total funds 2020 2020 £ £ 343 343 - 370 18 8,530 361 9,243 361 9,243 Restated Total 2021 Total 2020 £ £ 6,965 6,650 13,859 11,500 - 1,313 10,254 4,102 584,910 770,661 48,276 57,327 664,264 851,553 664,264 851,553 |
Total 2020 £ 343 370 8,530 |
|---|---|---|
| 9,243 | ||
| 9,243 | ||
| 851,553 | ||
| 851,553 |
7 Charitable activities
8 Trustees
None of the trustees (or any persons connected with them) received any remuneration or benefits from the charity during the year.
- 16 -
DocuSign Envelope ID: 7E1E8606-5598-42EB-BD5D-81132FC31505
MISSION MOTORSPORT
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 28 FEBRUARY 2021
9 Employees
Number of employees
The average monthly number of employees during the year was:
| 2021 Number Management 3 Administration 2 Vocational 4 Workshop 2 Livery 1 12 Employment costs 2021 £ Wages and salaries 375,784 Social security costs 38,318 Other pension costs 8,547 422,649 The number of employees whose annual remuneration was £60,000 or more were: 2021 Number £60,000 - £70,000 1 10 Other 2021 £ Net loss on disposal of tangible fixed assets 776 776 |
2020 Number 4 1 4 2 1 |
|---|---|
| 12 | |
| 2020 £ 410,959 39,951 9,151 |
|
| 460,061 | |
| 2020 Number 1 |
|
| 2020 £ - |
|
| - |
11 Non exchange transactions
During the year the charity was provided a track day free of charge with a market value of approximately £8,000, as well as two motor vehicles with an aggregate value of £10,500. In the prior year, motor vehicles with a value of £2,500 were donated to the charity.
- 17 -
DocuSign Envelope ID: 7E1E8606-5598-42EB-BD5D-81132FC31505
MISSION MOTORSPORT
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 28 FEBRUARY 2021
| 12 | Tangible fixed assets | |||||
|---|---|---|---|---|---|---|
| Plant and | Fixtures and | Computers |
Motor vehicles | Total | ||
| equipment | fittings | |||||
| £ | £ | £ | £ | £ | ||
| Cost | ||||||
| At 1 March 2020 | 14,365 | 25,944 | 9,330 | 277,462 | 327,101 | |
| Additions | 2,488 | - | - | 12,050 | 14,538 | |
| Disposals | - | - | - | (15,500) | (15,500) | |
| At 28 February 2021 | 16,853 | 25,944 | 9,330 | 274,012 | 326,139 | |
| Depreciation and impairment | ||||||
| At 1 March 2020 | 11,283 | 20,974 | 8,976 | 139,800 | 181,033 | |
| Depreciation charged in the year | 2,894 | 4,492 | 244 | 36,600 | 44,230 | |
| Eliminated in respect of disposals | - | - | - | (9,753) | (9,753) | |
| At 28 February 2021 | 14,177 | 25,466 | 9,220 | 166,647 | 215,510 | |
| Carrying amount | ||||||
| At 28 February 2021 | 2,676 | 478 | 110 | 107,365 | 110,629 | |
| At 29 February 2020 | 3,082 | 4,970 | 354 | 137,662 | 146,068 | |
| 13 | Fixed asset investments | |||||
| Other | ||||||
| investments | ||||||
| Cost or valuation | ||||||
| At 1 March 2020 & 28 February 2021 | 200 | |||||
| Carrying amount | ||||||
| At 28 February 2021 | 200 | |||||
| At 29 February 2020 | 200 | |||||
| 2021 | 2020 | |||||
| Other investments comprise: | Notes | £ | £ | |||
| Investments in subsidiaries | 24 | 200 | 200 |
- 18 -
DocuSign Envelope ID: 7E1E8606-5598-42EB-BD5D-81132FC31505
MISSION MOTORSPORT
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 28 FEBRUARY 2021
| 14 Stocks Finished goods and goods for resale 15 Debtors Amounts falling due within one year: Trade debtors Other debtors Prepayments and accrued income 16 Loans and overdrafts Bank loans Payable within one year Payable after one year The bank loan is 100% guaranteed by the government. The loan carries a fixed interest rate of 2.5% per annum and is payable over 6 receipt. |
2021 £ 9,776 2021 £ 997 17,802 5,999 24,798 2021 £ 50,000 4,167 45,833 |
2020 £ 7,521 |
|---|---|---|
| 2020 £ 12,414 104,622 7,888 |
||
| 124,924 | ||
| 2020 £ - |
||
| - - |
||
| years from the date of |
17 Creditors: amounts falling due within one year
| Notes Bank loans 16 Other taxation and social security Deferred income 19 Trade creditors Amounts owed to subsidiary undertakings Other creditors Accruals and deferred income |
2021 £ 4,167 26,187 3,000 38,938 68,490 185 7,773 148,740 |
2020 £ - 37,067 - 55,136 45,415 - 5,485 |
|---|---|---|
| 143,103 |
- 19 -
DocuSign Envelope ID: 7E1E8606-5598-42EB-BD5D-81132FC31505
MISSION MOTORSPORT
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 28 FEBRUARY 2021
| 18 Creditors: amounts falling due after more than one year Notes Bank loans 16 19 Deferred income Other deferred income |
2021 £ 45,833 2021 £ 3,000 |
2020 £ - |
|---|---|---|
| 2020 £ - |
20 Retirement benefit schemes
The charity operates a defined contribution pension scheme for all qualifying employees. The assets of the scheme are held separately from those of the charity in an independently administered fund.
21 Restricted funds
The income funds of the charity include restricted funds comprising the following unexpended balances of donations and grants held on trust for specific purposes:
| Movement in funds | Movement in funds | ||||
|---|---|---|---|---|---|
| Balance at 1 | Incoming | Resources | **Transfers ** | Balance at 28 | |
| March 2020 | resources | expended | February 2021 | ||
| £ | £ | £ | £ | £ | |
| Help For Heroes | 5,947 | - | (6,071) | 124 | - |
| Veterans Lottery Fund | - | 10,000 | (12,777) | 2,777 | - |
| Armed Forces Covenant Covid | |||||
| Relief | - | 60,000 | (60,196) | 196 | - |
| JTI | 855 | - | (855) | - | - |
| Bruce Wakefield Charitable Trust | 5,000 | - | (5,152) | 152 | - |
| Reece Foundation Woodland | |||||
| Project | 5,000 | - | (5,152) | 152 | - |
| Occupational Therapy Support | 832 | - | - | - | 832 |
| Armed Forces Covenant Fund | |||||
| Trust | 99,750 | - | (129,028) | 29,278 | - |
| 117,384 | 70,000 | (219,231) | 32,679 | 832 |
- 20 -
DocuSign Envelope ID: 7E1E8606-5598-42EB-BD5D-81132FC31505
MISSION MOTORSPORT
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 28 FEBRUARY 2021
21 Restricted funds
(Continued)
Help For Heroes – Partner charity providing grant funding to Mission Motorsport to deliver recovery sporting activity to a beneficiary audience. Partnership ceased in October 2019 owing to changes in policy and fundraising shortfalls by H4H.
The Veterans' Lottery Fund - Helps partner organisations by supporting them to deliver life-changing projects through a grant award scheme. The VF provided a grant to Mission Motorsport to provide Mental Health, Welfare, and Occupational Therapy support.
The Armed Forces Covenant Trust Fund - Covid 19 Impact Programme - Mental and Physical Welfare Support - the grant was awarded to Mission Motorsport to continue delivering support through a difficult period of time during the pandemic, specifically July - 31st October 2020.
JTI – Japan Tobacco International – engaged Mission Motorsport to create a three-year Armed Forces Engagement programme.
Bruce Wake Charitable Trust - The Trust was established to encourage and assist the provision of leisure activities for the disabled .
Reece Foundation Woodland Project – Grant funding supplied on the basis of £5k per year for three years to contribute towards the delivery of a woodland activity project in Cumbria delivered by Woodland Experiences Ltd.
Occupational Therapy Support – to provide direct support for the purchase of OT equipment and to cover expenses for OT volunteers working in direct support of MM beneficiaries.
Armed Forces Covenant Fund Trust - this is split into three projects as follows:
Project 1 - The group will run activities at the Three Sisters circuit, created by Wigan Council and used for karting, biking and cars. The events offered by the group will draw veterans into sport and offer a 'level playing field' for disabled and able-bodied veterans. Sessions will include car control, a track experience and driver training.
Project 2 - The group will offer outdoor, inclusive activities including visits to Goodwood, Silverstone, Anglesey and Thruxton, car control sessions, 4x4 experiences and driver training. Each activity is designed to be inspirational and inclusive, building confidence and friendships and being veteran led.
Project 3 - The project will provide over 250 individual opportunities annually for veterans to attend a veteran-led, purpose designed 24hr outdoor experience in the North West of England. Delivered by partner Woodland Experiences, the project provides a welcome break for hard-to-reach veterans and their families, creating memories and developing skills.
Unrestricted funds – funds obtained by the charity that do not have a limitation on use or that are not specified for a particular use by the donor or grant giving organisation.
- 21 -
DocuSign Envelope ID: 7E1E8606-5598-42EB-BD5D-81132FC31505
MISSION MOTORSPORT
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 28 FEBRUARY 2021
22 Analysis of net assets between funds
| Unrestricted funds Restricted funds 2021 2021 £ £ Fund balances at 28 February 2021 are represented by: Tangible assets 110,629 - Investments 200 - Current assets/ (liabilities) (5,078) - Long term liabilities (45,833) - 59,918 - |
Total Unrestricted funds Restricted funds 2021 2020 2020 £ £ £ 110,629 146,068 - 200 200 - (5,078) 8,293 - (45,833) - - 59,918 154,561 - |
Total 2020 £ 146,068 200 8,293 - |
|---|---|---|
| 154,561 |
23 Related party transactions
Remuneration of key management personnel
The remuneration of key management personnel is as follows.
| 2021 | 2020 | |
|---|---|---|
| £ | £ | |
| Aggregate compensation | 119,768 | 125,154 |
Transactions with related parties
In the current period an asset worth £7,000 (2020 - Nil) was donated to the charity by one of the related parties. In 2020 £353 of expenses were reimbursed to a Trustee.
24 Subsidiaries
These financial statements are separate charity financial statements for Mission Motorsport.
Details of the charity's subsidiaries at 28 February 2021 are as follows:
| Name of undertaking | Registered | Nature of business | Class of | % Held |
|---|---|---|---|---|
| office | shares held | Direct Indirect | ||
| Mission Motorsport Trading | England | Vinyl wrapping | Ordinary | 100.00 |
| Limited | ||||
| Mission Consulting Services | England |
Employment services for | Ordinary | 100.00 |
| Limited | veterans |
- 22 -
DocuSign Envelope ID: 7E1E8606-5598-42EB-BD5D-81132FC31505
MISSION MOTORSPORT
NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 28 FEBRUARY 2021
25 Prior period adjustment
In the prior year income and related expenditure in relation to Race of Remembrance was classified as restricted income and expenditure. In the current year it has been identified that this income and expenditure was unrestricted. The income and related expenditure has therefore been recognised as unrestricted as a prior year adjustment. As the income was fully spent in the year and a transfer was made from the unrestricted funds there is no impact on the closing position on the balance sheet.
26 Analysis of changes in net funds
| 26 | Analysis of changes in net funds | |||
|---|---|---|---|---|
| At 1 March 2020 | Cash flows | At 28 February | ||
| 2021 | ||||
| £ | £ | £ | ||
| Cash at bank and in hand | 18,951 | 90,137 | 109,088 | |
| Loans falling due within one year | - | (4,167) | (4,167) | |
| Loans falling due after more than one year | - | (45,833) | (45,833) | |
| 18,951 | 40,137 | 59,088 | ||
| 27 | Cash generated from operations | 2021 | 2020 | |
| £ | £ | |||
| Deficit for the year | (94,670) | (76,751) | ||
| Adjustments for: | ||||
| Investment income recognised in statement of financial | activities | (5) | (10) | |
| Foreign exchange differences | 27 | 16 | ||
| Loss/(gain) on disposal of tangible fixed assets | 776 | (861) | ||
| Donations of fixed assets | (10,500) | (2,400) | ||
| Depreciation and impairment of tangible fixed assets | 44,230 | 59,119 | ||
| Movements in working capital: | ||||
| (Increase)/decrease in stocks | (2,255) | 1,792 | ||
| Decrease/(increase) in debtors | 100,126 | (83,589) | ||
| (Decrease)/increase in creditors | (1,530) | 62,645 | ||
| Increase in deferred income | 3,000 | - | ||
| Cash generated from/(absorbed by) operations | 39,199 | (40,039) |
- 23 -