**REGISTERED COMPANY NUMBER: 07150130 (England and Wales)** 

**Report of the Trustees and Unaudited Financial Statements for the Year Ended 31 March 2023** 

**for** 

**4ALL - Building Community in West Dulwich** 



**4ALL - Building Community in West Dulwich** 

**Report of the Trustees for the Year Ended 31 March 2023** 

||Page|
|---|---|
|Reference and Administrative Details|3|
|Report of the Trustees|4 to 7|
|Independent Examiner's Report|8|
|Statement of Financial Activities|9|
|Balance Sheet|10|
|Notes to the Financial Statements|11 to 15|
|Detailed Statement of Financial Activities|16|



2 



**4ALL - Building Community in West Dulwich** 

**Report of the Trustees for the Year Ended 31 March 2023** 

TRUSTEES Taiwo Afolabi (Resigned 1[st] June 2023) Anna Birley (Resigned 3[rd] July 2023) Paul Durgan (Treasurer) (Resigned 18[th] September 2023) Alan Everett Ann Kingsbury (Chair) Christopher Pick (Secretary) Kudirat Balogun Springer Nick Wilkie COMPANY SECRETARY Christopher Pick REGISTERED OFFICE 41 Chestnut Road London SE27 9EZ 

REGISTERED COMPANY NUMBER  07150130 (England and Wales) 

REGISTERED CHARITY NUMBER 1149754 INDEPENDENT EXAMINER Fred Johnson ACMA CGMA 

3 



**4ALL - Building Community in West Dulwich** 

## **Report of the Trustees for the Year Ended 31 March 2023** 

The trustees who are also directors of the charity for the purposes of the Companies Act 2006, present their report with the financial statements of the charity for the year ended 31 March 2023. The trustees have adopted the provisions of Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2015). 

## **OBJECTIVES AND ACTIVITIES** 

## **Objectives and aims** 

The principal activities of the company in the year under review were to relieve poverty and advance education for young people aged under twenty-five and for elderly people. 

The objectives of 4ALL - Building Community in West Dulwich are to: 

- alleviate educational and social disadvantage and social isolation through small-scale projects working with local communities and groups 

- promote social inclusion across age, cultural, faith and ethnic backgrounds by bringing people together to better their community. 

## **Charitable Activities, Achievements and Performance** 

4ALL's activities fall into three main categories: 

- projects with younger people 

- projects with older people 

- community-building projects. 

The main activities of 4ALL are to operate three afterschool/youth clubs together with some outreach youth work and associated activities; to run a community choir and drop in session for older people; and to hold community-building events. 

## **Projects with younger people** 

4ALL’s three afterschool/youth clubs meet a demonstrable need among local young people; there is no similar provision in the area. The clubs are Between the Tracks (for 8-12-year-olds); Between the Tracks Plus (age 13-16); and Between the Tracks Seniors (age 16-19). The three clubs serve young people living on or near three educationally and socially disadvantaged ‘hard-to-reach’ social housing estates. 

The clubs, which meet weekly or twice weekly in estate community halls, aim to build the self-confidence, self-esteem and resilience of members; develop the softer skills essential to progress to further and higher education and to employment; and provide a safe space in which young people can talk about the issues (family, social etc) they face - and also chill out with friends. All three clubs also run regular trips that aim to broaden members’ horizons and introduce them to new, and often challenging, experiences. The clubs are run by experienced paid part-time youth workers supported by committed and experienced volunteers. The clubs successfully maintain a strong ethos and a loyal membership. Members enjoy coming to the clubs and value the safe, friendly environment they offer along with opportunities to engage with sympathetic, interested adults. 

The board reviews and monitors progress of the clubs and 4ALL's wider youth provision against the aims set out in the threeyear strategic plan. 

All three clubs have agreed values in place and operate effective recruitment and safeguarding procedures, applying to staff, volunteers and trustees. All volunteers, staff and trustees are required to attend safeguarding training; the club leaders are trained to a higher level. One trustee has specific responsibility for oversight of safeguarding, and during the year another trustee took on responsibility for oversight of health and safety matters. 

The principal funders of 4ALL’s youth service are BBC Children in Need (whose three-year grant runs until January 2024); the London Borough of Lambeth, whose two-year grant from October 2019 has been extended to run until March 2023. The charity also receives grants from the Peabody Community Foundation specifically for the continuation and development of work with older teenagers. These three grants have ensured the youth service’s financial viability. We also benefited from a significant grant from the London Community Response fund which enabled us to provide a range of additional activities and support as the clubs emerged from the pandemic. Other smaller funders included London Youth and Active Lambeth (whose grants enabled us to start a successful football coaching project); the Hedley Foundation; and the Co-operative Community Foundation. 4ALL remains immensely grateful to The Peabody Hill and Rosendale Road Tenants and Residents Associations which continued to provide rent-free accommodation as well as much other support. This represents a significant contribution to the successful operation of the clubs. 

4 



**4ALL - Building Community in West Dulwich** 

## **Report of the Trustees for the Year Ended 31 March 2023** 

Highlights of the year have included: 

- young people enjoying a range of age-appropriate activities including art and craft, board and card games, cooking, gardening, discussion 

- residential weekends 

- varied trips, including theatre visits, Christmas lights, go-karting, bowling 

- workshops and informal discussions on different topics including first aid and fire and safety; sexual health; online safety 

- launch of a successful weekly football coaching programme, which immediately attracted a loyal group of young people, many of whom did not attend 4ALL’s other youth activities. 

## **Projects with older people** 

## Sing4ALL 

Sing 4ALL, a community choir for older people, is a highly regarded musical and social group and a strong community resource. Members are aged between the low sixties and the mid-nineties and come from a variety of ethnic and socioeconomic backgrounds. Many members have significant disabling long-term health conditions; some can be described as socially isolated. Under the direction of an experienced professional musician, the choir learns songs from a wide variety of music types. This extends members' musical knowledge and also provides stimulus and challenge, as well as being fun. In addition, strong friendship bonds have formed between members, and members report noticeable health benefits such as improved breathing and improved well-being. 

## Drop in session 

The charity has started a very successful drop in session for older residents in the area supported by grant funding from the McCarthy and Stone housing group. 

## **Community-building events** 

Traditionally 4ALL has run two annual community-building events, the Community Autumn Fair in September and Carols 4ALL in December. Carols 4ALL successfully resumed in December with a strong attendance from every section of the local community. This event offers people the opportunity to enjoy singing Christmas carols in a friendly cafe-style setting, free from the constraints of a formal carol service, and thus appeals to many people whom Christmas would otherwise pass by. 

Due to a lack of volunteers to run what had grown to be a very complex event, the Board decided not to resume running the annual Community Autumn Fair. This followed eleven very successful events between 2010 and 2019. 

## **Public benefit** 

The Trustees confirm that they have complied with their duty to have due regard to the guidance on public benefit published by the Charity Commission in exercising their powers and duties. The public benefit of the Charity's activities are outlined under 'Objectives and Activities' above. 

5 



**4ALL - Building Community in West Dulwich** 

## **Report of the Trustees for the Year Ended 31 March 2023** 

## **FINANCIAL REVIEW** 

## **Reserves policy** 

The Trustees consider it prudent to maintain unrestricted reserves at a level sufficient to enable the Charity, in the event that closure was inevitable, to gradually wind down the Charity over a year. The Trustees consider that minimum reserves of £22,000 should be sufficient for this purpose. 

## **Financial Position** 

The financial position of the Charity as at 31 March 2023 is considered to be satisfactory with unrestricted reserves higher than the previous year and are at the same level within the policy set by the Charity. Overall, the Trustees consider that, with the continuing support of those who support the charity, both from a physical and a financial point of view, the Charity will be able to continue to meet it objectives and provide its core activities for the next 12 months. 

Significant work will be needed in the next year to secure long term grant funding to ensure the viability of the charity. 

6 



**4ALL - Building Community in West Dulwich** 

## **Report of the Trustees for the Year Ended 31 March 2023** 

## **STRUCTURE, GOVERNANCE AND MANAGEMENT** 

## **Governing document** 

The charity is controlled by its Memorandum of Articles of Association and constitutes a limited company, limited by guarantee, as defined by the Companies Act 2006. 

## **Recruitment and appointment of new trustees** 

New trustees are identified through local networks. They meet existing trustees for informal discussion and interview and attend a board meeting as an observer; references are then obtained before appointment is confirmed by the trustees. In the recruitment of new trustees, the board has regard to the importance of widening membership among varying ethnic, age and socio-economic groups. 

## **Organisational structure** 

The parochial church council of All Saints Church West Dulwich appoints two of its members to the board of 4ALL. The historic and continuing links between 4ALL and All Saints Church continue to remain strong. However, 4ALL is not a religious organisation and all its activities are open to everyone without distinction. 

The board meets approximately quarterly to monitor and review the performance 4ALL's projects and to carry out strategic development planning. 

## **Risk management** 

The trustees have a duty to identify and review the risks to which the charity is exposed and to ensure appropriate controls are in place to provide reasonable assurance against fraud and error. 

Approved by order of the board of trustees on 

and signed on its behalf by: 

Anne Kingsbury - Chair 

7 



**' - Independent Examiner s Report to the Trustees of 4ALL Building Community in West Dulwich** 

**Independent examiner's report to the trustees of 4ALL - Building Community in West Dulwich ('the Company')** I report to the charity trustees on my examination of the accounts of the Company for the year ended 31 March 2023. 

## **Responsibilities and basis of report** 

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

Having satisfied myself that the accounts of the Company are not required to be audited under Part 16 of the 2006 Act and are eligible for independent examination, I report in respect of my examination of your charity's accounts as carried out under section 145 of the Charities Act 2011 ('the 2011 Act'). In carrying out my examination I have followed the Directions given by the Charity Commission under section 145(5) (b) of the 2011 Act. 

## **Independent examiner's statement** 

I have completed my examination. I confirm that no matters have come to my attention in connection with the examination giving me cause to believe: 

1. accounting records were not kept in respect of the Company as required by section 386 of the 2006 Act; or 2. the accounts do not accord with those records; or 

3. the accounts do not comply with the accounting requirements of section 396 of the 2006 Act other than any requirement that the accounts give a true and fair view which is not a matter considered as part of an independent examination; or 

4. the accounts have not been prepared in accordance with the methods and principles of the Statement of Recommended Practice for accounting and reporting by charities [applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102). 

I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the accounts to be reached 

Fred Johnson ACMA CGMA 

Date: 

8 



**4ALL - Building Community in West Dulwich** 

**Accounts for the Year Ended 31 March 2023** 

## **Statement of Financial Activities  for the Year Ended 31 March 2023** 

||**Unrestricted**|**Restricted**|**31.3.23**|31.3.22|
|---|---|---|---|---|
||**Funds**|**funds**|||
||||**Total funds**|Total funds|
|**INCOME AND ENDOWMENTS**|||||
|**FROM**|||||
|Donations and legacies|1,019|65,924|66,943|52,037|
|**Charitable activities**|||||
|Gentle exercise class||-|||
|Sing 4ALL|917|-|917|2,004|
|Community building events|1,872|-|1,872|-|
|Other activities|-|-|-|-|
|**TOTAL**|**3,808**|**65,924**|**69,732**|**54,041**|
|**EXPENDITURE ON**|||||
|**Charitable activities**|||||
|Youth services|-|58,096|58,096|52,178|
|Community building events|150|-|150|148|
|Gentle exercise class|-|-|-|-|
|Sing 4ALL|1,160|-|1,160|3,360|
|**Other activities:**|||||
|Other costs|2,789|-|2,789|3,123|
|**TOTAL**|**4,099**|**58,096**|**62,195**|**58,810**|
|**NET INCOME/(EXPENDITURE)**|**(291)**|**7,828**|**7,537**|**(4,769)**|
|RECONCILIATION OF FUNDS|||||
|Total funds brought forward|36,879|2,896|39,775|44,543|
|**TOTAL FUNDS CARRIED**<br>**FORWARD**|**36,588**|**10,724**|**47,312**|**39,775**|



The notes form part of these financial statements. 

9 



**4ALL - Building Community in West Dulwich** 

## **Accounts for the Year Ended 31 March 2023** 

## **Balance Sheet at 31 March 2023** 

|Notes<br>**CURRENT ASSETS**<br>Cash at bank<br>**CREDITORS**<br>Amounts falling due within one year<br>7<br>**NET CURRENT ASSETS**<br>**TOTAL ASSETS LESS CURRENT**<br>**LIABILITIES**<br>**NET ASSETS**<br>**FUNDS**<br>9<br>Unrestricted funds<br>Restricted funds|**31.3.23**<br>31.3.22<br>**47,812**<br>40,275<br>**(500)**<br>(500)|
|---|---|
||**47,312**<br>39,775|
||**47,312**<br>39,775|
||**47,312**<br>37,775|
||**36,588**<br>36,879<br>**10,724**<br>2,896|
||**47,312**<br>39,775|



The charitable company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 March 2023. 

The members have not required the company to obtain an audit of its financial statements for the year ended 31 March 2023 in accordance with Section 476 of the Companies Act 2006. 

The trustees acknowledge their responsibilities for 

- (a) ensuring that the charitable company keeps accounting records that comply with Sections 386 and 387 of the Companies Act 2006 and 

- (b) preparing financial statements which give a true and fair view of the state of affairs of the charitable company as at the end of each financial year and of its surplus or deficit for each financial year in accordance with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the charitable company. 

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

The financial statements were approved by the Board of Trustees on 

and were signed on its behalf by: 

Anne Kingsbury - Chair 

10 



**4ALL - Building Community in West Dulwich** 

**Accounts for the Year Ended 31 March 2023** 

## **Notes to the Financial Statements for the year ended 31 March 2023** 

## **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 2015)’, 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. 

## **Income** 

All income is recognised in the Statement of Financial Activities once the charity has entitlement to the funds, it is probable that the income will be received and the amount can be measured reliably, generally upon receipt. 

## **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 a cash basis and has been classified under headings that aggregate all cost 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. 

## **Tangible fixed** assets 

Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life. 

Computer equipment - 33% on cost 

## **Taxation** 

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

## **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. 

Further explanation of the nature and purpose of each fund is included in the notes to the financial statements. 

## **2. NET INCOME/(EXPENDITURE)** 

Net income/(expenditure) is stated after charging/(crediting): 

||**31.3.23**|31.3.22|
|---|---|---|
|Accountancy|**300**|300|



## **3. TRUSTEES’ REMUNERATION AND BENEFITS** 

There were no trustees’ remuneration or other benefits for the year ended 31 March 2023 nor for the year ended 31 March 2022. 

## **Trustees’ expenses** 

There were no trustees’ expenses paid for the year ended 31 March 2023 nor for the year ended 31 March 2022. 

11 



**4ALL - Building Community in West Dulwich** 

**Accounts for the Year Ended 31 March 2023** 

## **Notes to the Financial Statements for the year ended 31 March 2023 continued** 

## **4. STAFF COSTS** 

The average monthly number of employees during the year was as follows: 

||**31.3.23**|31.3.22|
|---|---|---|
||**4**|4|
|Emoluments paid|**42,481**|36,110|



No employees received emoluments in excess of £60,000. 

## **5. COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES** 

||**Unrestricted**|**Restricted**|**31.3.22**|31.3.21|
|---|---|---|---|---|
||**Funds**|**funds**|||
||||**Total funds**|Total funds|
|**INCOME AND ENDOWMENTS**|||||
|**FROM**|||||
|Donations and legacies|9,854|42,183|52,037|40,305|
|**Charitable activities**|||||
|Gentle exercise class|-|-|-|-|
|Sing 4ALL|2,004|-|2,004|455|
|Community building events|-|-|-|-|
|Other activities|-|-|-|-|
|**TOTAL**|**11,858**|**42,183**|**54,041**|**40,760**|
|**EXPENDITURE ON**|||||
|**Charitable activities**|||||
|Youth services|-|52,178|52,178|30,839|
|Community building events|148|-|148|309|
|Gentle exercise class|-|-|-|-|
|Sing 4ALL|3,360|-|3,360|1,500|
|**Other activities:**|||||
|Other costs|3,123|-|3,123|2,679|
|**TOTAL**|**6,631**|**52,179**|**58,810**|**35,327**|
|**NET INCOME/(EXPENDITURE)**|**5,527**|**(9,996)**|**(4,769)**|**5,433**|
|RECONCILIATION OF FUNDS|||||
|Total funds brought forward|28,652|12,891|44,543|39,110|
|**TOTAL FUNDS CARRIED**<br>**FORWARD**|**36,879**|**2,896**|**39,775**|**44,543**|



12 



**4ALL - Building Community in West Dulwich** 

**Accounts for the Year Ended 31 March 2023** 

## **Notes to the Financial Statements for the year ended 31 March 2023 continued** 

## **6. TANGIBLE FIXED ASSETS** 

|COST<br>At 1 April 2022 and 31 March 2023<br>DEPRECIATION<br>At 1 April 2022 and 31 March 2023<br>NET BOOK VALUE<br>At 31 March 2023<br>At 31 March 2022<br>**7.**<br>**CREDITORS: AMOUNTS FALLING DUE WITHIN ONE**<br>Accrued expenses<br>**8.**<br>**ANALYSIS OF NET ASSETS BETWEEN FUNDS**<br>**Unrestricted**<br>Current assets<br>**37,088**<br>Current liabilities<br>**(500)**<br>**36,588**<br>**9,**<br>**MOVEMENT IN FUNDS**<br>**MOVEMENT IN FUNDS**<br>**Unrestricted funds**<br>General fund<br>**Restricted funds**<br>Youth services<br>**TOTAL FUNDS**|COST<br>At 1 April 2022 and 31 March 2023<br>DEPRECIATION<br>At 1 April 2022 and 31 March 2023<br>NET BOOK VALUE<br>At 31 March 2023<br>At 31 March 2022<br>**7.**<br>**CREDITORS: AMOUNTS FALLING DUE WITHIN ONE**<br>Accrued expenses<br>**8.**<br>**ANALYSIS OF NET ASSETS BETWEEN FUNDS**<br>**Unrestricted**<br>Current assets<br>**37,088**<br>Current liabilities<br>**(500)**<br>**36,588**<br>**9,**<br>**MOVEMENT IN FUNDS**<br>**MOVEMENT IN FUNDS**<br>**Unrestricted funds**<br>General fund<br>**Restricted funds**<br>Youth services<br>**TOTAL FUNDS**|**31.3.23**<br>31.3.22<br>COMPUTER<br>EQUIPMENT<br>**3,454**<br>3,454<br>**3,454**<br>3,454<br>**0**<br>0<br>**0**<br>0<br>**YEAR**<br>**31.3.23**<br>31.3.22<br>**500**<br>500<br>**31.3.23**<br>31.3.22<br>**Restricted**<br>**Total Funds**<br>Total Funds<br>**10,724**<br>**47,812**<br>40,275<br>**-**<br>**(500)**<br>(500)|
|---|---|---|
||**36,588**|**10,724**<br>**47,312**<br>39,775|
|||At 31.3.22<br>**Net movement**<br>**in funds**<br>31.3.23<br>36,879<br>**(291)**<br>36,588<br> <br>2,896<br>**7,828**<br>10,724|
|||39,775<br>**7,537**<br>47,312|



13 



**4ALL - Building Community in West Dulwich** 

**Accounts for the Year Ended 31 March 2023** 

## **Notes to the Financial Statements for the year ended 31 March 2023 continued** 

## **9. MOVEMENT IN FUNDS – continued** 

|**MOVEMENT IN FUNDS,**included in<br>the above are as follows<br>**Unrestricted funds**<br>General fund<br>**Restricted funds**<br>Youth services<br>**TOTAL FUNDS**|**Incoming**<br>**resources**<br>**Resources**<br>**expended**<br>Movement in<br>funds<br>3,808<br>**(4,099)**<br>(291)<br>65,924<br>**(58,096)**<br>7,828|
|---|---|
||69,732<br>**(62,195)**<br>7,537|



## **Comparatives for movement in funds** 

|**MOVEMENT IN FUNDS**<br>**Unrestricted funds**<br>General fund<br>**Restricted funds**<br>Youth services<br>**TOTAL FUNDS**<br>**MOVEMENT IN FUNDS,**included in<br>the above are as follows<br>**Unrestricted funds**<br>General fund<br>**Restricted funds**<br>Youth services<br>**TOTAL FUNDS**|At 31.3.21<br>**Net movement**<br>**in funds**<br>31.3.22<br>31,652<br>**5,705**<br>37,525<br> <br>12,891<br>**(9,827)**<br>2,896|
|---|---|
||44,543<br>**(4,122)**<br>40,421|
||**Incoming**<br>**resources**<br>**Resources**<br>**expended**<br>Movement in<br>funds<br>12,504<br>**(6,799)**<br>5,705<br>42,183<br>**(52,010)**<br>(9,827)|
||54,687<br>**(58,809)**<br>(4,122)|



The restricted funds relate to the Between the Tracks and Between the Tracks Plus, Seniors and Extra after school clubs. 

Costs directly attributable to these activities are set against related restricted grants. 

14 



**4ALL - Building Community in West Dulwich** 

**Accounts for the Year Ended 31 March 2023** 

## **Notes to the Financial Statements for the year ended 31 March 2023 continued** 

## **10. RELATED PARTY DISCLOSURES** 

There were no related party transactions for the year ended 31 March 2023 

15 



**4ALL - Building Community in West Dulwich** 

## **Accounts for the Year Ended 31 March 2023** 

## **Detailed Statement of Financial Activities for the Year Ended 31 March 2023** 

|**This page does form part of the statutory financial statements**<br>**INCOME AND ENDOWMENTS**<br>Donations and legacies<br>**Charitable activities**<br>Sing 4ALL<br>Community building events<br>**Total incoming resources**<br>**EXPENDITURE**<br>**Charitable activities**<br>Wages<br>Educational activities<br>Community building events<br>Class Instructors<br>**Support costs**<br>**Management**<br>Insurance<br>Telephone<br>Marketing & printing<br>Sundries<br>**Finance**<br>Bank charges<br>**Governance costs**<br>Accountancy and Payroll<br>**Total resources expended**<br>**Net income/(expenditure)**|**31.3.23**<br>31.3.22<br>**66,943**<br>52,307<br>**917**<br>2,004<br>**1,872**|
|---|---|
||**69,732**<br>54,041|
||**42,481**<br>36,110<br>**15,615**<br>14,908<br>**150**<br>148<br>**1,160**<br>4,520|
||55,686|
||**864**<br>711<br>**1040**<br>1,343<br>**262**<br>311<br>**3**<br>10|
||2,375|
||**-**<br>-<br>**620**<br>748|
||**62,195**<br>58,809|
||**7,537**<br>(4,768)|



16 

