THE FARADAY INSTITUTE FOR SCIENCE AND RELIGION
A CHARITABLE COMPANY LIMITED BY GUARANTEE
REPORT AND FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2021
REGISTERED CHARITY No 1153702 REGISTERED COMPANY No 08426223
THE FARADAY INSTITUTE FOR SCIENCE AND RELIGION FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2021
| Contents | Pages |
|---|---|
| Trustees' Report | 1-6 |
| Independent Auditors Report | 7-9 |
| Statement of Financial Activity | |
| incorporating the Income and Expenditure Account | 10 |
| Balance Sheet | 11 |
| Statement of Cash Flows | 12 |
| Notes to the financial statements | 13-21 |
THE FARADAY INSTITUTE FOR SCIENCE AND RELIGION REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31 MARCH 2021
The Directors (also referred to as Trustees for the purpose of charity law) present their report with the financial statements of the charitable company for the year ended 31 March 2021. The financial statements have been prepared in accordance with the accounting policies set out in notes to the accounts and comply with the charity’s governing document, the Charities Act 2011 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 published in October 2019.
The term ‘Institute’ in this report refers to ‘The Faraday Institute for Science and Religion’.
Reference and Administrative Details
The Company was incorporated on 1 March 2013 and registered with the Charity Commission for England and Wales on 6 September 2013.
Structure, Governance and Management
The operation of the Charity is governed by its Articles of Association. It is a company limited by guarantee and a charity registered with the Charity Commission of England and Wales. HM Revenue Customs & Customs have recognised the charity for tax purposes. Since the charity only uses its funds for charitable purposes no taxation is then payable on the income or gains. The overall responsibility for the operations of the Charity and its finances is with the Trustees. On 1 October 2018 The Faraday Institute moved from being under the governance of the Fellows of St Edmund’s College, Cambridge to independent governance under The Faraday Trust for Science and Religion: On 18 December 2018 The Faraday Trust for Science and Religion registered a name change to The Faraday Institute for Science and Religion to reflect the new governance of The Faraday Institute.
Professor Robert White FRS retired as Institute Director on 30 September 2020 and the Trustees express their grateful thanks to Prof. White for his many years of service to the work of the Institute. Professor Keith Fox served as Director from 1 October 2020.
Trustees
The Trustees during this period were: Dr Denis Raven Alexander, Mr Graham Budd, Revd Dr Andrew Davison, Professor Keith Fox, Professor John Stanley Hill Gaston, Dr Rodney Dennis Holder, Dr Jimmy Chan, Professor Russell Cowburn, Professor Sir Colin Humphreys, Dr Harvey McMahon, Professor Janet Soskice (resigned 2 July 2020), Mrs Polly Stanton, Mr Christopher Townsend, Professor Ian White (resigned 9 January 2021) and Professor Robert Stephen White.
Dr Christine Nisbet was appointed as Trustee after 31 March 2021 but before the date of this report. Prof. Keith Fox ceased to be a Trustee on 30 September 2021 after the financial period ended 31 March 2021 and before approval of these accounts.
The Faraday Institute has also developed an International Advisory Board of 57 members who are prominent in the field of science and religion to assist in its International profile and work.
The appointment of additional Trustees, both during the period and subsequently, broadens the spread of expertise that is available to the Charity as it continues to expand the range and volume of its activity. Under Articles of Association, there shall be not less than ten Trustees. New Trustees are appointed by the Trustees. Prior to appointment (or re-appointment), all Trustees are required to confirm their agreement to maintain the Christian ethos of the Charity and at least 75% of the Trustees must have affirmed the Basis of Faith in the Articles of Association. Each Trustee retires at the fifth annual meeting of the Trustees following their appointment and, if otherwise eligible, may be appointed for a further five years if the Trustees so decide. On appointment each Trustee receives copies of the principal constitutional and policy documents of the Company, with current and forward financial planning information. Trustees are provided with regular updates of relevant information from the Charity Commission and other relevant sources.
1
THE FARADAY INSTITUTE FOR SCIENCE AND RELIGION REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31 MARCH 2021
Charitable objects
The objects of the Charity are as follows:
-
The Charity’s objects are, for the public benefit, to advance education in the field of science and religion by carrying out research in all aspects of that subject, publishing the useful results in academic journals and books and improving the public understanding of issues in the field of science and religion by disseminating research results more widely beyond the academic community and through lectures, courses and the publication of other educational resources, and to advance such charitable purposes (according to the law of England and Wales) as the Trustees see fit from time to time which are connected with the charitable purpose stated above.
-
The Charity has a Christian ethos, and accordingly in furthering the above objects the main focus of its research work is on the relationship between science and the Christian faith, and it shall emphasise the education of the Christian community in issues of science and faith, but shall also welcome and seek to engage with a wide variety of other faith traditions, and with those of any faith or none.
Achievements and Activities undertaken for Public Benefit
The Trustees have had due regard to the public benefit guidance issued by the Charity Commission. The activities of The Faraday Institute may be summarized under three headings:
Explore
Shedding new light on life’s big questions, through academically rigorous research in the field of science and religion.
Equip
Providing life-changing resources for those with interests in science and faith, through research, dissemination, education and training.
Engage
Catalysing a change in attitude towards science and faith, through outreach to schools, colleges, the scientific community, religious institutions and the general public.
To date The Faraday Institute has amongst its outputs of public benefit:�
-
16 Summer Courses & 35 International courses
-
Overseas courses in Africa, Russia, China, New Zealand, Australia, Ghana, South Africa, France,
-
Spain, Kenya, Croatia, Sweden, India, Guatemala, Mexico, Chile, Brazil, Argentina, Hong Kong, Singapore and Malta.
-
146 Seminars in Cambridge and 13 online live webinars.
-
Staff have given hundreds of talks & lectures.
-
Since October 2013 more than 750 youth & school sessions reaching around 25,000
-
children, young people and educators.
-
40 Public lectures and dinners.
-
738 Lectures & seminars: free downloads from our website.
-
1.2 million downloads of filmed lectures.
-
Over 140 book & journal publications.
2
THE FARADAY INSTITUTE FOR SCIENCE AND RELIGION REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31 MARCH 2021
In 2020-21 there were:
-
An online Faraday Summer Course, which was free this year, attracting over 600 participants from around the world. As a result of the Covid-19 pandemic we were not able to run the usual residential
-
course. Instead the course was presented online during a week in July. The lectures were delivered by Zoom and YouTube with two or three lectures each day. Registration was free. About 600 people attended at different times during the week.
-
An online Faraday two-day workshop for church leaders in January.
-
An online Seminar in September entitled Abraham Kuyper on Science and Religion: An Introduction to
-
his Texts and Contexts. This is a taster for a planned workshop, which has been postponed until September 2021 as a result of the pandemic.
-
An online Conference in November, joint with the Woolf Institute on Climate Change and Religion.
-
A Church Leaders’ Workshop for the Eastern Baptist Association furthering the work of the Church Engagement Director.
-
An online Day Conference in March joint with Westminster College, Cambridge, on End of Life Matters.
In 2020-21 over 1000 people participated in online courses and workshops. There were also 11 online Faraday Research Seminars with an average of 60-80 attendees.
Amongst other outputs, in addition to the sessions noted above, the Youth and Schools Programme Co-Directors, Lizzie Henderson and Steph Bryant, have published a number of children’s books including God Made Space, God Made the World & God Made Animals [Lion Hudson], The Wonder Zone holiday club [Scripture Union] and contributed a chapter to Science and Religion in Education [Springer].
The Youth and Schools Programme appointed two additional members of staff in September 2020 to aid development and expansion of new and existing, high-quality, opportunities for children, young people and influencers to consider the Big Questions through three main, interacting aspects. These aspects are: direct interaction with children and young people; training of those who influence them on a day-to-day basis; and development of further printed, online and professionally published materials and resources for children, young people and their influencers.�
Plans for the future
The Faraday Institute became legally independent of St Edmund’s College on 1 October 2018, though it maintains strong academic links with the College, enabled by a signed Academic Agreement. The Institute moved to new premises in the Woolf Building on the Westminster College Campus in September 2017, which enabled further expansion of its activities. The Institute joined the Cambridge Theological Federation (CTF) in summer 2018, thereby retaining its affiliated status within the University of Cambridge.
We plan to increase the number of Faraday overseas courses in the future, as well as continuing to host Cambridge-based academic-year long courses for undergraduate students from Hong Kong and developing onesemester courses for students from US colleges and universities.
Many grant applications were made by The Faraday Institute during this financial year and several new grants were awarded to the Institute.�
A major review of The Faraday Institute’s online presence has led to completely renewing its website, which launched in Spring 2020. Since its launch it has inspired more people to engage with the Institute, either face-toface or virtually, and encouraged more collaborations with organisations and academic institutions worldwide.�
During this reporting year, the Trustees started planning to appoint a new full-time Institute Director. As a result, Prof. Paul Ewart took up the position of Institute Director on 1 October 2021, a 5-year appointment. Prof. Ewart was previously Professor of Physics at Oxford University and is Chair of Christians in Science .
3
THE FARADAY INSTITUTE FOR SCIENCE AND RELIGION REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31 MARCH 2021
Impact of COVID-19
The COVID-19 pandemic had little impact on our short-term finances; we did not need to furlough any staff or make anyone redundant. Since the COVID-19 lockdown in mid-March 2020 we have cancelled or postponed a number of courses and events, and these reduced our overall course income by £30,000. The Summer Course and seminars were changed to online only. For the summer course the change from in person (paid) to live streaming (free) resulted in a saving of about £15k (no travel expenses for speakers or bursaries for registrant), and we reached a much larger number of registrants (about 600 compared with 60 attendees). International Courses switched to online delivery, resulting in a net saving of travel costs of around £4k. Other overseas travel was cancelled or moved on-line, with no net financial change. Our ongoing plans are for all courses to be online for 2020/2021. �
The increase in online activities has accelerated our plans for developing new online training courses and we have piloted online course for church leaders.
COVID-19 has made it difficult for study abroad students to undertake our programme in Cambridge. We attracted only one Hong Kong student for 2020/2021, who remained in HK and was taught online for the entire course. He was joined by a South African student for the second semester. We have enrolled two Hong Kong University medical students to join us in person in 2021/2022 and are making arrangement with Hong Kong Baptist University for the following year. We are negotiating with US Universities for similar one semester courses, when COVID restrictions are lifted.�
Financial Review
The Faraday Institute continues to seek financial grants and donations to support the current activities and to build up a financial reserve for the support and development of future activities. Income for the year totalled £495,933 (2020: £1,403,465), and expenditure for the year was £841,597 (2020: £1,090,738). The 65% reduction in income in this financial year was only due to Covid to a minor extent, and is more due to the fact that grant income and miscellaneous donations income were high during the previous year, income that is then used to fund specified projects in subsequent years. An exceptional matched fund income of £300,000 was also received in 2020 which accentuates the apparent reduction in income, though again it should be noted that such income is used to fund activities in subsequent years. The net deficit for the year, after realised and unrealised gains and losses on investments totalled £104,227. At the year end, total funds were £3,514,591 of which unrestricted funds amounted to £2,688,291, restricted funds amounted to £740,142 and designated funds amounted to £86,158.
Risk Management
The Trustees are responsible for the management of risks the Charity faces. Day-to-day identification, monitoring and mitigation of risks are delegated to the Director of The Faraday Institute. The Trustees are satisfied that all significant risks have been reviewed and procedures are in place to manage those risks, including:
- Funding risks Research projects are fully funded by research grants before their start The Charity is actively diversifying and deepening its donor base
The Charity is establishing an endowment to provide long-term funding of core activities
- Personnel risks
The Charity has instituted advance succession planning for senior staff
The Charity is expanding and developing its senior team to share management responsibilities 3. Financial risk
Cash is held at three different FSA accredited banks.
4
THE FARADAY INSTITUTE FOR SCIENCE AND RELIGION REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31 MARCH 2021
Reserves Policy
It is the intention of the Trustees to establish a reserve, firstly to provide income to support the purposes of The Faraday Institute and secondly, as a fund from which capital can be withdrawn to cover budgeted expenditure not covered by current income. Free reserves at 31 March 2021 were £1,557,153, which the Trustees do not consider to be excessive given the move to new premises and expansion following the separation from St Edmund's College.
Investments
The Faraday Institute adheres to Charity Commission guidance on ethical investments, and may from time to time, where it is consistent with that advice, require Smith & Williamson (Investment Managers) not to make direct investments in specific companies or collective investment schemes. Such companies shall include tobacco companies, arms companies trading with terrorists or with countries with which the UK government does not permit them to trade, those dependent upon pornography or child labour, and those in which the investment portfolio is more than 25% in oil and gas. Since this financial year report the Trustees passed the following resolution on 13 July 2021: “We resolve that our investment portfolio with Smith & Williamson should, within a period of two years, have its investment in fossil fuels reduced to less than 2% of the total, with not more than 10% of any specific fund being so exposed, and that, with respect to investments in the energy sector, a preference should be given to investments in renewable energy”.
The portfolio held by Smith & Williamson increased from a market value of £853,910 at the start of the year to, £1,138,905 as at 31 March 2021.
Key Performance Indicators
The Faraday Institute does not operate any Key Performance Indicators as such, however regular reports are submitted to grant sponsors which report performance and outputs against those listed in the grant proposals. �
Pay policy for staff
All Trustees give their time freely and no Trustee received remuneration for their role as a Trustee during the year. The Faraday Institute uses a pay scale that is similar to the Cambridge University pay scales together with job descriptions as guidance. The annual cost of living rise matches that agreed by the University. Each pay scale has annual increments of approximately 2% in addition to the cost of living increase, until the top of the scale is reached.
Registered Office
The Faraday Institute for Science and Religion. The Woolf Building. Madingley Road. Cambridge. CB3 0UB
Bankers
The Co-operative Bank plc. PO Box 250. Delf House. Skelmersdale. WN8 6WT Barclays Bank plc. 28 Chesterton Road. Cambridge. CB4 3AZ
Investment Managers
Smith & Williamson, 25 Moorgate, London, EC2R 6AY
5
THE FARADAY INSTITUTE FOR SCIENCE AND RELIGION REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31 MARCH 2021
Statement of Trustees' Responsibilities (continued)
The Charity Trustees (who are also Directors of The Faraday Institute) 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 period, which give a true and fair view of the state of the affairs of the Charitable company and of the incoming resources and application of resources, including the income and expenditure, of the Charitable company for the period. In preparing these financial statements, the Trustees are required to:
-
select suitable accounting policies and apply them consistently;
-
observe the methods and principles in the Charities SORP;
-
make judgements and estimates that are reasonable and prudent;
-
state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;
-
prepare the financial statements on a going concern basis unless it is inappropriate to presume that the charity will continue in operation.
The Trustees are responsible for keeping proper accounting records which disclose with reasonable accuracy, at any time, the financial position of the charitable company 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 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 our Auditors
In so far as the trustees are aware, there is no relevant audit information of which the Charity’s auditors are unaware, and they have taken all the steps that they ought to have taken as trustees in order to make themselves aware of any relevant audit information and to establish that the Charity’s auditors are aware of that information, and they have made such enquiries of their fellow trustees and of the Charity’s auditors for that purpose, and taken such other steps (if any) for that purpose, as required by their duty as trustees of the Charity to exercise due care, skill and diligence.
Approved by the Trustees and signed on their behalf by:
……………………………….
Dr Denis Alexander - Chair of Trustees
Date December 2nd, 2021
6
THE FARADAY INSTITUTE FOR SCIENCE AND RELIGION INDEPENDENT AUDITORS REPORT TO THE TRUSTEES FOR THE YEAR ENDED 31 MARCH 2021
Opinion
We have audited the financial statements of The Faraday Institute for Science and Religion (the charitable company) for the year ended 31 March 2021 which comprise Statement of Financial Activities, the Balance Sheet, the Statement of Cash Flows 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, including Financial Reporting Standard 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 31 March 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.
-
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 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�
In auditing the financial statements, we have concluded that the directors' 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 directors 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 trustees' annual report , other than the financial statements and our auditor’s report 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.
7
THE FARADAY INSTITUTE FOR SCIENCE AND RELIGION INDEPENDENT AUDITORS REPORT TO THE TRUSTEES FOR THE YEAR ENDED 31 MARCH 2021
Other information (continued)
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 there is a material misstatement in the financial statements or a material misstatement of the other information. 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.
Opinion on other matter 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 Trustees’ report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
• the Trustees’ report has been prepared in accordance with applicable legal requirements.
Matters on which we are to required to report by exception
In the light of our knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in 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 company financial statements are not in agreement with the accounting records and returns; or
-
certain disclosures of directors' remuneration specified by law are not made; or
-
we have not received all the information and explanation 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 trustees’ responsibilities statement, the trustees (who are also the directors of the charitable company 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 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.
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:
8
THE FARADAY INSTITUTE FOR SCIENCE AND RELIGION INDEPENDENT AUDITORS REPORT TO THE TRUSTEES FOR THE YEAR ENDED 31 MARCH 2021
Auditor’s responsibilities for the audit of the financial statements (continued)
We identified areas of laws and regulations that could reasonably be expected to have a material effect on the annual financial statements from our general commercial and charitable company specific experience, through discussion with the Trustees (as required by auditing standards), and from inspection of the charitable company's regulatory correspondence, and we discussed with the Trustees the policies and procedures regarding compliance with laws and regulations. We communicated identified laws and regulations throughout our team and remained alert to any indication to non-compliance throughout the audit; the audit team are deemed both competent and capable of identifying non-compliance with rules and regulations.
The potential effect of these laws and regulations on the annual financial statements varies considerably. Firstly, the charitable company is subject to laws and regulations that directly affect the annual financial statements including financial reporting legislation and taxation legislation, and we assessed the extent of compliance with these laws and regulations as part of our procedures on the related annual account items. Secondly, the charitable company is subject to other laws and regulations where the consequences of noncompliance could have a material effect on the amounts or disclosures in the financial statements, for instance non-compliance with industry regulations. We assessed the risk of fraud in the financial statements through discussion with management and from our experience of the charitable company. We communicated identified fraud risk areas throughout our team and remained alert to any indication of fraud throughout the audit. In particular, we assessed the potential impact of the global pandemic known as Covid-19 on the risk of fraud. We did not identify any instances of fraud during the course of our audit.
Auditing standards limit the required audit procedures to identify non-compliance with these laws and regulations to enquiry of the Trustees and inspection of regulatory and legal correspondence, if any. Through these procedures, we did not become aware of any actual or suspected non-compliance with laws and regulations. Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. We are not responsible for preventing noncompliance and cannot be expected to detect non-compliance with all laws and regulations.
A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council’s website at: https://www.frc.org.uk/Our-Work/Audit/Audit-and-assurance/Standards-andguidance/Standards-and-guidance-for-auditors/Auditors-responsibilities-for-audit/Description-of-auditorsresponsibilities-for-audit.aspx. This description forms part of our auditor’s report.
Use of our report
This report is made solely to the company’s trustees, 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 company’s members those matters we are required to state to them in an auditor’s 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 company and the company’s trustees as a body, for our audit work, for this report, or for the opinions we have formed.
Stuart Graham Berriman (Senior Statutory Auditor)� For and on behalf of Chater Allan LLP Chartered Accountants & Registered Auditors Beech House, 4A Newmarket Road Cambridge, CB5 8DT
Date: 24 December 2021
9
THE FARADAY INSTITUTE FOR SCIENCE AND RELIGION STATEMENT OF FINANCIAL ACTIVITIES (Incorporating the Income and Expenditure Account) FOR THE YEAR ENDED 31 MARCH 2021
| Note Income from: Donations and legacies Charitable activity Advancement of Education Other trading activities Events Sale of materials Investment income Interest receivable Dividend income Total Income Expenditure on: Raising funds 2 Charitable activity Advancement of Education 3 Other trading activities Purchase of materials Total Expenditure Transfer between funds Transfer from The Faraday Institute 14 (Loss)/Gains on investment assets 7 Net income/(Expenditure) and net movement in funds for the year Total funds brought forward Total funds carried forward |
General Designated Restricted Total Total Funds Funds Funds Funds Funds 2021 2020 £ £ 3,359 1,875 - 5,234 16,375 158,719 7,480 299,943 466,142 1,353,778 - - - - 793 1,966 - - 1,966 5,621 3,409 - - 3,409 5,045 19,183 - - 19,183 21,853 Unrestricted Funds |
|---|---|
| 186,635 9,355 299,943 495,933 1,403,465 |
|
| 5,625 - - 5,625 8,519 265,981 20,348 547,669 833,999 1,076,604 1,974 - - 1,974 5,614 |
|
| 273,580 20,348 547,669 841,597 1,090,738 |
|
| 53,065 (53,065) - - - - - - 590 241,437 - - 241,437 (85,892) |
|
| 207,557 (10,993) (300,791) (104,227) 227,426 2,480,734 97,151 1,040,933 3,618,818 3,391,392 |
|
| 2,688,291 86,158 740,142 3,514,591 3,618,818 |
All income and expenditure derive from continuing activities.
The statement of financial activities includes all gains and losses recognised during the year
10
THE FARADAY INSTITUTE FOR SCIENCE AND RELIGION BALANCE SHEET AS AT 31 MARCH 2021
(REGISTERED COMPANY NUMBER 08426223)
| Note FIXED ASSETS Tangible fixed assets 5 Intangible fixed assets 6 INVESTMENTS 7 CURRENT ASSETS Stocks Debtors 8 Short term deposits Cash at bank and in hand CURRENT LIABILITIES Creditors due within one year 9 NET CURRENT ASSETS TOTAL ASSETS LESS CURRENT LIABILITIES FUNDS OF THE CHARITY: Unrestricted funds Designated funds 10 Restricted funds 11 TOTAL FUNDS |
£ £ £ £ 28,238 23,755 1,102,900 1,170,150 1,138,905 853,910 2,548 2,208 14,962 149,790 485,000 485,000 778,035 982,313 1,280,545 1,619,312 35,997 48,309 1,244,548 1,571,003 3,514,591 3,618,818 2,688,291 2,480,734 86,158 97,151 740,142 1,040,933 3,514,591 3,618,818 2021 2020 |
£ £ £ £ 28,238 23,755 1,102,900 1,170,150 1,138,905 853,910 2,548 2,208 14,962 149,790 485,000 485,000 778,035 982,313 1,280,545 1,619,312 35,997 48,309 1,244,548 1,571,003 3,514,591 3,618,818 2,688,291 2,480,734 86,158 97,151 740,142 1,040,933 3,514,591 3,618,818 2021 2020 |
|---|---|---|
| 1,280,545 35,997 |
||
| 3,618,818 | ||
| 2,480,734 97,151 1,040,933 |
||
| 3,618,818 |
These accounts have been prepared in accordance with the provisions applicable to companies subject to the small companies’ regime.
Approved by the Board of Trustees and signed on their behalf by:
…………………………………….. ……………………… Dr Denis Alexander Date December 2nd, 2021
11
THE FARADAY INSTITUTE FOR SCIENCE AND RELIGION STATEMENT OF CASH FLOWS AS AT 31 MARCH 2021
| Note 2021 2020 £ £ Cash used in operating activities 1 (162,798) 237,482 Cash flows from investing activities: Purchase of tangible assets (11,480) (3,715) Purchase of investments (30,000) - Net cash provided by/(used in) investing activities (41,480) (3,715) Change in cash and cash equivalents in the reporting 2 (204,278) 233,768 period Cash and cash equivalents at the beginning of the reporting period 1,467,313 1,233,545 Cash and cash equivalents at the end of the reporting period 1,263,035 1,467,313 Notes to Cash flow statement 1. Reconciliation of net income for the year to net cash flow from operating activities 2021 2020 £ £ Net movement in funds (104,227) 227,426 Adjustments for: Depreciation charges 6,996 6,269 Amortisation charges 67,250 67,250 Dividends and interest from investments (19,183) (21,853) Investment administration fees 5,625 5,650 Loss/(Gains) on investments (241,437) 85,892 Decrease/(Increase) in debtors 134,829 (139,400) (Decrease)/Increase in creditors (12,311) 7,504 (Increase) in stocks (340) (1,255) Net cash inflow (outflow) from operating activities (162,798) 237,482 2. Analysis of cash and cash equivalents At 1 At 31 April Cash March 2020 flow 2021 £ £ £ Cash at bank and in hand 982,313 (204,278) 778,035 Short term deposits 485,000 - 485,000 1,467,313 (204,278) 1,263,035 |
Note 2021 2020 £ £ Cash used in operating activities 1 (162,798) 237,482 Cash flows from investing activities: Purchase of tangible assets (11,480) (3,715) Purchase of investments (30,000) - Net cash provided by/(used in) investing activities (41,480) (3,715) Change in cash and cash equivalents in the reporting 2 (204,278) 233,768 period Cash and cash equivalents at the beginning of the reporting period 1,467,313 1,233,545 Cash and cash equivalents at the end of the reporting period 1,263,035 1,467,313 Notes to Cash flow statement 1. Reconciliation of net income for the year to net cash flow from operating activities 2021 2020 £ £ Net movement in funds (104,227) 227,426 Adjustments for: Depreciation charges 6,996 6,269 Amortisation charges 67,250 67,250 Dividends and interest from investments (19,183) (21,853) Investment administration fees 5,625 5,650 Loss/(Gains) on investments (241,437) 85,892 Decrease/(Increase) in debtors 134,829 (139,400) (Decrease)/Increase in creditors (12,311) 7,504 (Increase) in stocks (340) (1,255) Net cash inflow (outflow) from operating activities (162,798) 237,482 2. Analysis of cash and cash equivalents At 1 At 31 April Cash March 2020 flow 2021 £ £ £ Cash at bank and in hand 982,313 (204,278) 778,035 Short term deposits 485,000 - 485,000 1,467,313 (204,278) 1,263,035 |
2021 2020 £ £ (162,798) 237,482 (11,480) (3,715) (30,000) - |
|---|---|---|
| (41,480) (3,715) |
||
| (204,278) 233,768 1,467,313 1,233,545 |
||
| 1,263,035 1,467,313 |
||
| (162,798) 237,482 |
||
| At 31 Cash March flow 2021 £ £ (204,278) 778,035 - 485,000 |
||
| 1,467,313 | (204,278) 1,263,035 |
12
THE FARADAY INSTITUTE FOR SCIENCE AND RELIGION NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2021
1 ACCOUNTING POLICIES
1.1 Basis of preparation
The financial statements have been prepared under the historical cost convention except for investments, which are included at market value. The financial statements have been prepared in accordance with Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland issued in October 2019, the Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland (FRS 102), the Charities Act 2011, the Companies Act 2006 and UK Generally Accepted Accounting Practice.
The Faraday Institute for Science and Religion meets the definition of a public benefit entity under FRS 102.
Description of Fund Types
Unrestricted Funds may be used for any purpose permitted by the Charitable Deed.
Restricted Funds are funds under the control of the Trustees, the assets and net income of which may be used only for certain purposes.
1.2 Going concern basis
The Trustees consider that the going concern basis is appropriate as they consider the reserves levels and expected investment income to be at sufficient levels to ensure that the Trustees can meet their financial obligations for the next 12 to 18 months. In particular the Trustees have considered the impact of the global pandemic known as COVID-19. Though there are inevitable uncertainties they believe there will be no material adverse impact on the Institute's ability to continue as a going concern. Accordingly, they continue to adopt the going concern basis in preparing the annual report and accounts.
1.3 Income
Donations and grants are treated as income when any conditions imposed by the donor concerning the transfer of funds have been met.
Income from activities to generate funds is treated as income in the period the event took place. Income related to future years is treated as deferred income.
Gift Aid is recognised when the company is entitled to it.
1.4 Expenditure and Liabilities
Expenditure is accounted for on an accruals basis. Expenditure is apportioned between activities on the basis of purpose and shown in the appropriate category, unless it is immaterial in the context of these accounts.
Grants payable are treated as resources expended when there is an obligation to transfer funds.
Costs in relation to the administration of the charity are allocated to governance costs.
1.5 Pension costs
The Charity operates a defined contribution pension scheme. Contributions payable to the pension scheme are charged to the SOFA in the period to which they relate
1.6 Investments
Investments are stated at market value.
1.7 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 Office equipment - 10% on cost
Intangible fixed assets
The lease premium is being written over evenly over 20 years, which commenced on 24 August 2017.
1.8 Stocks
Stocks of materials are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.
1.9 Taxation
The Charity is a Registered Charity and all income and expenditure is for charitable purposes. As registration as charity has been recognised by HM Revenue & Customs for tax purposes no provision is required for taxation on income received and capital gains.
13
THE FARADAY INSTITUTE FOR SCIENCE AND RELIGION NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2021
2 RAISING FUNDS
| RAISING FUNDS | |||
|---|---|---|---|
| Investment administration fees Fundraising costs Total |
General Designated Funds Funds £ £ 5,625 - - - 5,625 - Unrestricted Funds |
Restricted Funds £ - - - |
Total Total 2021 2020 £ £ 5,625 5,650 - 2,869 |
| 5,625 8,519 |
3 EXPENDITURE ON CHARITABLE ACTIVITY
Advancement of Education
| Direct costs Research Awards granted Associated organisations Bursaries Salaries (note 4) Staff costs Office costs Professional fees Events and activities Travel and subsistence Marketing costs Hospitality Website development Printing, stationery and telephone IT equipment Office equipment Miscellaneous Consultancy fees Insurances Recruitment costs Bank charges Currency charges Other interest Depreciation charge Amortisation Support costs Governance Trustees' expenses Consultancy fees Accountancy Audit Total |
General Designated Funds Funds £ £ 865 - 1,800 - 7,461 - - - 134,454 19,745 5,135 50 3,610 - 13,756 54 11,690 - 1,001 24 958 - 490 - 630 - 1,878 - 443 - 268 - 42 - - - 1,707 - 50 475 277 - - - - - 6,996 - 67,250 - - - - - 1,680 - 3,540 - 265,981 20,348 Unrestricted Funds |
Restricted Funds £ 2,678 29,124 125,039 - 343,309 375 5,000 5,544 1,692 556 1,005 - 7,022 3,821 6,903 1,229 - 6,827 6,294 1,220 30 - - - - - - - 547,669 |
Total Total 2021 2020 £ £ 3,544 2,558 30,924 177,355 132,500 167,886 - 3,559 497,508 442,663 5,560 5,128 8,610 9,743 19,354 18,744 13,382 66,358 1,582 25,480 1,963 6,038 490 3,736 7,652 31,265 5,699 5,333 7,346 8,951 1,498 556 42 1,822 6,827 9,374 8,001 5,464 1,745 4,695 307 1,042 - 710 - 65 6,996 6,269 67,250 67,250 - 26 - 275 1,680 1,440 3,540 2,820 |
|---|---|---|---|
| 833,999 1,076,604 |
14
THE FARADAY INSTITUTE FOR SCIENCE AND RELIGION NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2021
4 STAFF COSTS
| Wages and salaries Social security costs Pension costs The average number of staff during the year was: |
2021 2020 £ £ 423,880 377,662 35,352 33,195 38,276 31,806 |
|---|---|
| 497,508 442,663 |
|
| 2021 2020 16 14 |
No employee received remuneration amounting to more than £60,000 in either year.
Two trustees received consultancy fees during the year. D R Alexander received consultancy fees of £2,362 and Professor Robert Stephen White received consultancy fees of £4,465.
During the year the trustees received expenses of £3,904 (2020:Nil) Total donations received from trustees in the year was £3,750.
During the year, no trustees received reimbursement of travel and subsistence expenses (2020: three trustees received £9,054)
Employee benefits received by key management personnel during the year totalled £73,641 (2020: £84,466)
Professional indemnity insurance cover has been provided for trustees and staff as a part of an overall insurance contract at a total cost of £3,379.
5 TANGIBLE FIXED ASSETS
| Cost b'fwd Additions Disposals Cost c'fwd Depreciation b'fwd Charge for year Depreciation c'fwd Net book value As at 31 March 2021 As at 31 March 2020 |
Office Equipment £ 24,145 4,609 - 28,754 5,581 2,651 8,232 20,522 18,565 |
Computer Equipment Total £ £ 13,569 37,715 6,871 11,480 - - |
|---|---|---|
| 20,440 49,195 8,379 13,960 4,345 6,996 |
||
| 12,724 20,956 |
||
| 7,716 28,238 |
||
| 5,190 23,755 |
- 6 INTANGIBLE FIXED ASSETS
| Cost Amortisation b'fwd Charge for year Amortisation c'fwd Net book value As at 31 March 2021 As at 31 March 2020 |
Lease Premium Total £ £ 1,345,000 1,345,000 174,850 174,850 67,250 67,250 |
|---|---|
| 242,100 242,100 |
|
| 1,102,900 1,102,900 |
|
| 1,170,150 1,170,150 |
15
THE FARADAY INSTITUTE FOR SCIENCE AND RELIGION NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2021
7 INVESTMENTS
| Market Value Brought forward Additions Reinvested income Investment manager's fees Application fee Gains on disposals Revaluation As at 31 March 2021 As at 31 March 2020 Cost As at 31 March 2021 As at 31 March 2020 The investments are managed by Smith & Williamson. The investments are held as follows: Bonds Alternatives Property UK equities Overseas equities Global equities Cash Market value as at 31 March 2021 8 DEBTORS Trade debtors Tax refund Other debtors Prepayments and accrued Income 9 CREDITORS Trade creditors Other creditors Accruals Included in Other creditors above is the following deferred income: As at 1 April 2020 Deferred income recognised in the year Resources deferred during the year As at 31 March 2021 |
£ 853,910 30,000 19,183 (5,553) (72) 8,759 232,678 1,138,905 853,910 928,359 905,712 89,227 26,911 160,924 200,589 344,927 292,317 24,010 1,138,905 2021 2020 £ £ 35 121,566 3,768 2,721 - 1,980 11,159 23,523 |
|---|---|
| 14,962 149,790 |
|
| 2021 2020 £ £ 9,763 14,531 19,361 28,715 6,873 5,062 |
|
| 35,997 48,309 |
|
| £ 10,000 (10,000) 5,000 5,000 |
Deferred income represents income received for post year-end courses.
16
THE FARADAY INSTITUTE FOR SCIENCE AND RELIGION NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2021
10 ANALYSIS OF DESIGNATED FUNDS
| Youth and Schools Programme Faraday Institute Summer Course Fund Church Engagement: Long-term future fund |
Fund b/fwd £ 61,811 3,095 32,245 97,151 |
Income £ 5,775 - 3,580 9,355 |
Expenditure £ 20,348 - - 20,348 |
Transfer £ - - - - |
Fund c/fwd £ 47,238 3,095 35,825 |
|---|---|---|---|---|---|
| 86,158 |
Youth and Schools Programme - This fund consists of generous donations which can be applied at The Faraday Institute’s discretion to support the work of the Youth and Schools Team.
Faraday Institute Summer Course Fund - This fund consists of generous donations which can be applied at The Faraday lnstitute's discretion to support The Faraday lnstitute's annual Summer Course programmes.
Church Engagement: Long-term future fund - This fund will be used to enable The Faraday Institute’s Church Engagement work to continue into the future. It will enable the Church Engagement Director to commit to relationships, projects and events beyond the current grant-funded period. Activities are likely to include building relationships with church and denominational leaders, recommending speakers, producing, reviewing and recommending resources, a dedicated section of The Faraday Institute’s website, and social media.
17
THE FARADAY INSTITUTE FOR SCIENCE AND RELIGION NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2021
11 ANALYSIS OF RESTRICTED FUNDS
| Fund b/fwd £ 9,500 297,397 164,066 150,000 Science of Human Flourishing 120,259 Church Engagement 22,738 International Faraday Courses 38,813 Helping the UK Church to Have 99,773 a Positive Relationship with Science Science and Religion: Mapping (2,360) the Landscape Exploring the Big Questions – 43,228 Under 18s Re-embodying the soul': The 97,520 possibility and desirability of a personal afterlife Aesthetic Dimensions of - Science 1,040,933 Children's Literature 2 Ways of Knowing The Next Twenty Years Education Fund |
Income £ - 4,741 7,914 - - 21,000 300 150 140,099 122,049 - 3,690 299,943 |
Expenditure £ - 101,557 43,278 - 83,584 12,307 16,802 42,524 152,708 55,172 39,737 - 547,669 |
Transfer £ - (10,314) (15,989) - - - - - - (26,762) - - (53,065) |
Fund c/fwd £ 9,500 190,267 112,713 150,000 36,675 31,431 22,311 57,399 (14,969) 83,343 57,783 3,690 |
|---|---|---|---|---|
| 740,142 |
The Education Fund consists of funds set aside to provide financial support, to facilitate teaching in the fields of science or religion, towards the cost of resources provided by the Faraday Institute.
The Next Twenty Years - A generous grant from a donor has enabled us to buy a lease for the next twenty years in a new building (The Woolf Building) in the grounds of Westminster College, Cambridge. We have occupied purpose built offices and have invested in equipment and IT facilities which will allow us to grow both the quality and quantity of our work. The grant also enabled us to build a new website, launched in early 2020, which works across a broad range of platforms.
The Children's Literature Fund 2 - This project is seeking to enrich the communication of science and faith to young people. This is in response to research demonstrating that by the age of 11 many young people worldwide consider science and faith to be in conflict. This project will develop new media materials for children aged 2-12 that provide positive narratives about the relationship between mainstream science and religions questions. In collaboration with four well-established publishers, Lion-Hudson, SPCK, Scripture Union and Religious Education Today, 19 creative ideas for new books and apps have been selected as outputs. Ultimately this will contribute to the development of a new generation who will view the relationship between science and faith more positively.
Ways of Knowing - This project is a collaboration between the Fetzer Institute and the Faraday Institute for Science and Religion to implement the Fetzer Institute’s New Narrative Epistemology and Ontology Initiative.
18
THE FARADAY INSTITUTE FOR SCIENCE AND RELIGION NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2021
11 ANALYSIS OF RESTRICTED FUNDS (continued)
The Science of Human Flourishing - This fund comprises a series of sub-projects tied together under the heading of The Science of Human Flourishing. Most of the sub-projects are now completed with remaining work focusing on disasters and the place of religious faith in the response to disasters.
Church Engagement - A new initiative to resource and encourage the UK church community to engage with contemporary science, allowing us to dedicate a member of staff to oversee and develop this aspect of The Faraday Institute’s outreach. Activities include recommending speakers, building relationships with church and denominational leaders, producing, reviewing and recommending resources, a dedicated section of The Faraday Institute’s website, and social media. This project has a particular focus on New and Independent churches in East Anglia.
International Faraday Courses - This is part of a programme to extend the lnstitute's reach into the countries of the global 10/40 window and convey a positive message on Science and Christian Faith. There is a hunger for engagement with science and faith issues, especially among younger academics. Our target audience is primarily universities and colleges as we seek to be strategic and reach opinion formers in local communities.
Helping the UK Church to Have a Positive Relationship with Science - A new initiative to resource and encourage the UK church community to engage with contemporary science, allowing us to dedicate a member of staff to oversee and develop this aspect of The Faraday Institute’s outreach. Activities include short courses for Church Leaders, speaker training, building relationships with church and denominational leaders, recommending speakers, producing, reviewing and recommending resources, a dedicated section of The Faraday Institute’s website, and social media.
Science and Religion: Mapping the Landscape - This three-year project, in partnership with THEOS, funded by the Templeton Religion Trust, is researching the perception of ‘science’ and ‘religion’ in the UK today. This project will explore to what extent, about what and why people believe there is conflict between science and religion. The findings will enable us to produce relevant, targeted and useful resources for engaging in the science and religion dialogue. At 31 March 2021 the fund was in deficit due to timing differences.
Exploring the Big Questions – Under 18s - This three-year expansion project from The Faraday Institute Youth and Schools Programme seeks to find the most effective ways to equip young people to explore their big science-faith questions. The fund integrates several funding sources, including grants from the AllChurches Trust, John Templeton Foundation and Kirby Laing Foundation. The project involves several constructively intersecting project strands: hands-on events for young people in schools and churches; training events; purchase and development of new equipment, teaching and training resources; production of further published materials; and effective impact analysis.
'Re-embodying the soul': The possibility and desirability of a personal afterlife - This Project is funded with a grant from the Templeton Religion Trust. This research project is an exploration of the philosophy of the afterlife. Subthemes of the project include the metaphysics of personal identity, the compatibility of physicalism and resurrection, and the desirability of an individual and embodied immortality. Research from the Project will be submitted to philosophical journals for publication.
Aesthetic Dimensions of Science - This sub-grant is to facilitate dissemination of data from the Work and Well-being in Science study, which is led by a collaborator at the Catholic University of America, in particular the data on the importance of aesthetics (wonder, beauty and awe) to scientists around the world. The Church Engagement Director will include this topic, and the data provided, in her writing, speaking, social media and events articles and The Faraday Institute will also run events on this topic.
The transfers from restricted funds to unrestricted funds are overhead contributions from these funds.
19
THE FARADAY INSTITUTE FOR SCIENCE AND RELIGION NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2021
12 ANALYSIS OF NET ASSETS BETWEEN FUNDS
| Tangible fixed assets Intangible fixed assets Investments Net assets/(liabilities) Total net assets |
Unrestricted Funds General Fund £ 28,238 1,102,900 1,138,905 418,248 2,688,291 |
Restricted Funds £ - - - 740,142 740,142 |
Designated Funds £ - - - 86,158 86,158 |
Total Funds 2021 £ 28,238 1,102,900 1,138,905 1,244,548 |
|---|---|---|---|---|
| 3,514,591 |
13 RELATED PARTY DISCLOSURES
See Note 4.
14 TRANSFER OF FUNDS
On 30 September 2018 the net assets, which totalled £367,320, of The Faraday Institute were transferred to The Faraday Trust for Science and Religion. A final balance of £590 was transferred on 29 November 2019.
20
THE FARADAY INSTITUTE FOR SCIENCE AND RELIGION NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2021
15 COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES
| Income from: Donations and legacies Charitable activity Advancement of Education Other trading activities Events Sale of materials Investment income Interest receivable Dividend income Total Income Expenditure on: Raising funds Charitable activity Advancement of Education Other trading activities Purchase of materials Total Expenditure Transfer between funds Transfer from The Faraday Institute Gains on investment assets Net income/(Expenditure) and net movement in funds for the year |
Unrestricted Designated Restricted Total Funds Funds Funds Funds 2020 £ £ £ £ 14,188 2,188 - 16,375 429,890 77,863 846,025 1,353,778 205 - 588 793 5,621 - - 5,621 5,045 - - 5,045 21,853 - - 21,853 |
|---|---|
| 476,803 80,051 846,613 1,403,465 |
|
| 5,821 - 2,699 8,519 383,777 4,821 688,007 1,076,604 5,614 - - 5,614 |
|
| 395,211 4,821 690,706 1,090,738 |
|
| 23,369 11,579 (34,948) - - 590 - - 590 (85,892) - - (85,892) |
|
| 19,658 86,809 120,959 227,426 |
|
21