OpenCharities

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

2022-12-31-accounts

CHARITY REGISTRATION NUMBER: 1155442

Stow Park Community Centre Unaudited Financial Statements

31 December 2022

ELLIS LLOYD JONES AUDIT LIMITED

Chartered accountants 11 Park Square Newport South Wales NP20 4EL

Stow Park Community Centre

Financial Statements

Year ended 31 December 2022

Page
Trustees' annual report 1
Independent examiner's report to the trustees 5
Statement of financial activities 6
Statement of financial position 7
Notes to the financial statements 8

Stow Park Community Centre

Trustees' Annual Report

Year ended 31 December 2022

The trustees present their report and the unaudited financial statements of the charity for the year ended 31 December 2022.

Reference and administrative details

Registered charity name Stow Park Community Centre Charity registration number 1155442 Principal office Brynhyfryd Road Newport South Wales NP20 4FX The trustees R Prosser S Jones (Chair) D Clason (Treasurer) W Clason (Secretary) J Matthews Independent examiner K Williams BSc BFP FCA

1

Stow Park Community Centre

Trustees' Annual Report (continued)

Year ended 31 December 2022

Structure, governance and management

The Charity is governed by its Constitution dated 8 January 2014.

Appointment and Training of Trustees

All of the charity trustees shall be appointed from time to time by Stow Park Ecumenical Partnership, which is the appointing body. Any appointment must be made at a meeting held according to the ordinary practice of the appointing body and each appointment must be for a term of 4 years. When elected, new trustees are presented with an information pack giving details of their responsibilities and are provided with other information and training when required.

Organisation

The trustees, who meet regularly, are responsible for the organisation and administration of the Centre. The day to day running of the Centre is devolved to the Operational Manager.

Related Parties

The Charity has no related parties.

Health Help International

The Charity works closely with Health Help International, an independent registered charity working in Zambia and India, whose objects are to relieve persons who are in conditions of need, hardship or distress by reason of their social or economic circumstances by the provision of facilities, buildings, equipment, medication or other necessary supplies. The Charity provides office accommodation free of charge.

Risks

The trustees continue to review the risks facing the Charity, which include securing sufficient funding to enable the trustees to fulfil the primary objectives. Other risks include non-compliance with the relevant laws and regulations affecting the day to day activities of the Centre.

2

Stow Park Community Centre

Trustees' Annual Report (continued)

Year ended 31 December 2022

Objectives and activities

The objectives of the CIO are the provision, alone or in conjunction with others, of facilities for the benefit of the public, in order to relieve poverty and any other need, in particular through reason of youth, age, ill-health, disability, unemployment or social deprivation. In determining the charity objectives, the trustees have had regard to the Charity Commission's guidance on public benefit and are of the opinion that the activities undertaken further the charities purposes for the public benefit.

Staff and Volunteers

The Charity is administered by trustees, the majority of whom are unpaid volunteers . The trustees are very grateful to the Centre staff, who work extremely hard, particularly in administering the hiring of rooms and food bank project and to all the volunteers, without whose help other activities could not be run.

Community Centre Activities

The coffee bar offers light refreshments and is used to support people seeking peace, help and guidance. Community organisations hiring the Centre for their own activities include the Lighthouse Centre, Barnardo's, the Parkinson's Society, counselling and mediation groups, dance and fitness groups and general purpose hire including children's parties. Although the Centre staff are remunerated, it relies heavily on volunteers who give their time freely for which the Membership are very grateful.

Achievements and performance

Food Bank

Providing food for those who cannot afford it for themselves is a large part of our work. Sent to us by Social Services and other agencies, the numbers we have helped during this period has grown. The cost of the food is funded by donations, both monetary and in kind, and by working with the Trussell Trust. We are also able to signpost clients to other organisations, should they need further assistance.

Community Meals and 'Warm Space'

Organised community lunches offer the opportunity for people to gather for a meal in a warm environment. Members of the community are also able to drop in for coffee and a chat, this sometimes helps alleviate loneliness and increases the prospect of making new friends.

Other Facilities

A Christians Against Poverty Lifeskills course is available for people to attend if they find they are struggling with personal finances.

Create and Chill is an art class offered for people to explore feelings and develop motor skills through visual self expression.

IT training is also offered to develop skills for the workplace.

3

Stow Park Community Centre

Trustees' Annual Report (continued)

Year ended 31 December 2022

Financial review

The total income amounted to £71,527 (2021: £170,307), with restricted income of £26,353 (2021: £87,160) going towards specific projects and activities. This includes donations from our Members and supporters, who are keen to be financially involved in the work our Centre is doing in the Community. The donations have helped us buy food to support our Food Bank and to feed the homeless.

Total income includes grant funding of £34,652 (2021: £110,675). Grants have been particularly high in the past 2 years due to the Covid-19 pandemic and relating government and other support available. Now things are back to 'normal', grant funding has returned to pre-pandemic levels. Income from charitable activities which was however severely impacted by the Covid-19 pandemic, has recovered and was £30,982 for the year compared to £13,895 in 2021. The income was mainly from the hire of the community centre.

Total expenditure amounted to £91,639 (2021: £123,136), which includes the charge for depreciation of £4,417 (2021: £3,844). The total net decrease in funds amounted to £20,112 (2021: increase of £47,171). There was a deficit in unrestricted funds of £5,244 (2021: surplus of £44,645) and a deficit in restricted funds of £14,868 (2021: surplus of £2,526). This was due to delayed projects for which restricted funds were received in earlier years, taking place during 2022 and so the funds were expended this year.

Reserves Policy

The trustees have established a reserves policy to equal three months running costs and will be working towards this over the next few years. Whereas they recognise their responsibilities to spend the monies given within a reasonable time, they are also mindful of the need to hold funds in reserve to meet the risk of falling income and to fund an effective exit strategy should the Charity have to be closed. At the end of this financial year the amount of available funds amounted to £68,012 (2021: £92,003) which excludes all fixed assets funded through unrestricted funds and restricted funds.

Plans for future periods

The Trustees will endeavour to continue to operate the principal activities of the Centre, including working with the homeless, operating the food bank and training young people for work through the various training and support schemes. The focus is on maintaining the Foodbank for the benefit of those in need.

The trustees' annual report was approved on .............................. and signed on behalf of the board of Oct 30, 2023 trustees by:

Sheila Jones

Sheila Jones (Oct 30, 2023 14:16 GMT)

S Jones (Chair) Trustee

4

Stow Park Community Centre

Independent Examiner's Report to the Trustees of Stow Park Community Centre

Year ended 31 December 2022

I report to the trustees on my examination of the financial statements of Stow Park Community Centre ('the charity') for the year ended 31 December 2022.

Responsibilities and basis of report

As the trustees of the charity you are responsible for the preparation of the financial statements in accordance with the requirements of the Charities Act 2011 (‘the Act’).

I report in respect of my examination of the charity's financial statements carried out under section 145 of the 2011 Act and in carrying out my examination I have followed all the applicable Directions given by the Charity Commission under section 145(5)(b) of the Act.

Independent examiner's statement

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

  1. accounting records were not kept in respect of the charity as required by section 130 of the Act; or

  2. the financial statements do not accord with those records; or

  3. the financial statements do not comply with the applicable requirements concerning the form and content of accounts set out in the Charities (Accounts and Reports) Regulations 2008 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.

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.

Kara Williams

Kara Williams (Oct 30, 2023 15:18 GMT)

K Williams BSc BFP FCA Independent Examiner

Ellis Lloyd Jones Audit Limited 11 Park Square Newport NP20 4EL

Oct 30, 2023

5

Stow Park Community Centre

Statement of Financial Activities

Year ended 31 December 2022

2022 2021
Unrestricted Restricted
funds funds Total funds Total funds
Note £ £ £ £
Income and endowments
Donations and legacies 4 13,693 26,353 40,046 156,412
Charitable activities 5 30,982 30,982 13,895
Other trading activities 6 499 499
──────── ──────── ──────── ─────────
Total income 45,174 26,353 71,527 170,307
════════ ════════ ════════ ═════════
Expenditure
Expenditure on raising funds:
Costs of raising donations and
legacies 7 7,655 7,655 10,631
Expenditure on charitable activities 8,9 42,763 41,221 83,984 112,505
──────── ──────── ──────── ─────────
Total expenditure 50,418 41,221 91,639 123,136
════════ ════════ ════════ ═════════
──────── ──────── ──────── ─────────
Net (expenditure)/income and net
movement in funds (5,244) (14,868) (20,112) 47,171
════════ ════════ ════════ ═════════
Reconciliation of funds
Total funds brought forward 94,247 18,186 112,433 65,262
──────── ──────── ───────── ─────────
Total funds carried forward 89,003 3,318 92,321 112,433
════════ ════════ ═════════ ═════════

The statement of financial activities includes all gains and losses recognised in the year. All income and expenditure derive from continuing activities.

The notes on pages 8 to 17 form part of these financial statements.

6

Stow Park Community Centre

Statement of Financial Position

31 December 2022

2022 2021
Note £ £
Computer equipment
Tangible fixed assets 14 24,309 20,430
Current assets
Stocks 15 616
Debtors 16 1,402 704
Cash at bank and in hand 68,295 99,773
──────── ─────────
69,697 101,093
Creditors: amounts falling due within one year 17 1,685 1,590
──────── ─────────
Net current assets 68,012 99,503
──────── ─────────
Total assets less current liabilities 92,321 119,933
Creditors: amounts falling due after more than one year 18 7,500
──────── ─────────
Net assets 92,321 112,433
════════ ═════════
Funds of the charity
Restricted funds 3,318 18,186
Unrestricted funds 89,003 94,247
──────── ─────────
Total charity funds 21 92,321
════════
112,433
═════════

These financial statements were approved by the board of trustees and authorised for issue on Oct 30, 2023 ........................, and are signed on behalf of the board by:

Sheila Jones Sheila Jones (Oct 30, 2023 14:16 GMT) S Jones (Chair) Trustee

Deborah Clason Deborah Clason (Oct 26, 2023 19:00 GMT+1)

D Clason (Treasurer) Trustee

The notes on pages 8 to 17 form part of these financial statements.

7

Stow Park Community Centre

Notes to the Financial Statements

Year ended 31 December 2022

1. General information

The charity is a public benefit entity and a registered charity in England and Wales and is a charitable incorporated organisation. The address of the principal office is Brynhyfryd Road, Newport, South Wales, NP20 4FX, United Kingdom.

2. Statement of compliance

These financial statements have been prepared in compliance with FRS 102, 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland', the 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) (Charities SORP (FRS 102)) and the Charities Act 2011.

3. Accounting policies

Basis of preparation

The financial statements have been prepared on the historical cost basis, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value through income or expenditure.

The financial statements are prepared in sterling, which is the functional currency of the entity.

Going concern

There are no material uncertainties about the charity's ability to continue.

Fund accounting

Unrestricted funds are available for use at the discretion of the trustees to further any of the charity's purposes.

Designated funds are unrestricted funds earmarked by the trustees for particular future project or

commitment.

Restricted funds are subjected to restrictions on their expenditure declared by the donor or through the terms of an appeal, and fall into one of two sub-classes: restricted income funds or endowment funds.

Incoming resources

All income is included in the statement of financial activities when entitlement has passed to the charity, it is probable that the economic benefits associated with the transaction will flow to the charity and the amount can be reliably measured. The following specific policies are applied to particular categories of income:

8

Stow Park Community Centre

Notes to the Financial Statements (continued)

Year ended 31 December 2022

3. Accounting policies (continued)

Incoming resources (continued)

Resources expended

Expenditure is recognised on an accruals basis as a liability is incurred. Expenditure includes any VAT which cannot be fully recovered, and is classified under headings of the statement of financial activities to which it relates:

All costs are allocated to expenditure categories reflecting the use of the resource. Direct costs attributable to a single activity are allocated directly to that activity. Shared costs are apportioned between the activities they contribute to on a reasonable, justifiable and consistent basis.

Tangible assets

Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other recognised gains and losses, unless it reverses a charge for impairment that has previously been recognised as expenditure within the statement of financial activities. A decrease in the carrying amount of an asset as a result of revaluation, is recognised in other recognised gains and losses, except to which it offsets any previous revaluation gain, in which case the loss is shown within other recognised gains and losses on the statement of financial activities.

Depreciation

Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:

Fixtures and fittings - 25% straight line
Equipment - 6-15% straight line
Computer equipment - 25% straight line

9

Stow Park Community Centre

Notes to the Financial Statements (continued)

Year ended 31 December 2022

3. Accounting policies (continued)

Impairment of fixed assets

A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date.

For the purposes of impairment testing, when it is not possible to estimate the recoverable amount of an individual asset, an estimate is made of the recoverable amount of the cash-generating unit to which the asset belongs. The cash-generating unit is the smallest identifiable group of assets that includes the asset and generates cash inflows that largely independent of the cash inflows from other assets or groups of assets.

Stocks

Stocks are measured at the lower of cost and estimated selling price less costs to complete and sell. Cost includes all costs of purchase, costs of conversion and other costs incurred in bringing the stock to its present location and condition.

Government grants

Government grants are recognised at the fair value of the asset received or receivable. Grants are not recognised until there is reasonable assurance that the charity will comply with the conditions attaching to them and the grants will be received.

Financial instruments

A financial asset or a financial liability is recognised only when the entity becomes a party to the contractual provisions of the instrument.

Basic financial instruments are initially recognised at the amount receivable or payable including any related transaction costs.

Current assets and current liabilities are subsequently measured at the cash or other consideration expected to be paid or received and not discounted.

Financial assets that are measured at cost or amortised cost are reviewed for objective evidence of impairment at the end of each reporting date. If there is objective evidence of impairment, an impairment loss is recognised under the appropriate heading in the statement of financial activities in which the initial gain was recognised.

Defined contribution plans

Contributions to defined contribution plans are recognised as an expense in the period in which the related service is provided. Prepaid contributions are recognised as an asset to the extent that the prepayment will lead to a reduction in future payments or a cash refund.

When contributions are not expected to be settled wholly within 12 months of the end of the reporting date in which the employees render the related service, the liability is measured on a discounted present value basis. The unwinding of the discount is recognised as an expense in the period in which it arises.

10

Stow Park Community Centre

Notes to the Financial Statements (continued)

Year ended 31 December 2022

4. Donations and legacies

Unrestricted Restricted Total Funds
Funds Funds 2022
£ £ £
Donations
Donations - general 4,248 4,248
Donations - food bank donations 1,146 1,146
Grants
Grants receivable 8,299 26,353 34,652
Government Grants
──────── ──────── ────────
13,693 26,353 40,046
════════ ════════ ════════
Unrestricted Restricted Total Funds
Funds Funds 2021
£ £ £
Donations
Donations - general 24,546 24,546
Donations - food bank donations 5,552 5,552
Grants
Grants receivable 23,515 87,160 110,675
Government Grants 15,639 15,639
──────── ──────── ─────────
69,252 87,160 156,412
════════ ════════ ═════════

5. Charitable activities

Unrestricted Total Funds Unrestricted Total Funds
Funds 2022 Funds 2021
£ £ £ £
Hiring of the community centre 29,913 29,913 11,892 11,892
Printing income 381 381 1,989 1,989
Coffee shop income 3 3 14 14
Food bank income 685 685
──────── ──────── ──────── ────────
30,982 30,982 13,895 13,895
════════ ════════ ════════ ════════

6. Other trading activities

Unrestricted Total Funds Unrestricted Total Funds
Funds 2022 Funds 2021
£ £ £ £
Fundraising events 499
════
499
════

════

════

11

Stow Park Community Centre

Notes to the Financial Statements (continued)

Year ended 31 December 2022

7. Costs of raising donations and legacies

Unrestricted Restricted Total Funds
Funds Funds 2022
£ £ £
Costs of raising donations and legacies - Grants
receivable 7,655 7,655
═══════ ════ ═══════
Unrestricted Restricted Total Funds
Funds Funds 2021
£ £ £
Costs of raising donations and legacies - Grants
receivable 5,966 4,665 10,631
═══════ ═══════ ════════
Expenditure on charitable activities by fund type
Unrestricted Restricted Total Funds
Funds Funds 2022
£ £ £
Hiring 817 1,365 2,182
Printing 616 2,079 2,695
Coffee shop 817 1,366 2,183
Food bank 13,878 13,658 27,536
Community centre 24,500 22,753 47,253
Support costs 2,135 2,135
──────── ──────── ────────
42,763 41,221 83,984
════════ ════════ ════════
Unrestricted Restricted Total Funds
Funds Funds 2021
£ £ £
Hiring 906 2,250 3,156
Printing 2,066 12,371 14,437
Coffee shop 969 2,259 3,228
Food bank 13,211 27,215 40,426
Community centre 13,824 35,874 49,698
Support costs 1,560 1,560
──────── ──────── ─────────
32,536 79,969 112,505
════════ ════════ ═════════

8. Expenditure on charitable activities by fund type

12

Stow Park Community Centre

Notes to the Financial Statements (continued)

Year ended 31 December 2022

9. Expenditure on charitable activities by activity type

Activities
undertaken Support Total funds Total fund
directly costs 2022 2021
£ £ £ £
Hiring 2,182 2,182 3,156
Printing 2,695 2,695 14,437
Coffee shop 2,183 2,183 3,228
Food bank 27,536 27,536 40,426
Community centre 47,253 47,253 49,698
Governance costs 2,135 2,135 1,560
──────── ─────── ──────── ─────────
81,849 2,135 83,984 112,505
════════ ═══════ ════════ ═════════

10. Net (expenditure)/income

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

Net (expenditure)/income is stated after charging/(crediting):
2022 2021
£ £
Depreciation of tangible fixed assets 4,417 3,844
═══════ ═══════
Independent examination fees
2022 2021
£ £
Fees payable to the independent examiner for:
Independent examination of the financial statements 1,655
═══════
1,560
═══════

11. Independent examination fees

12. Staff costs

The total staff costs and employee benefits for the reporting period are analysed as follows:

2022 2021
£ £
Wages and salaries 42,234 60,720
Employer contributions to pension plans 1,417 1,844
──────── ────────
43,651 62,564
════════ ════════

The average head count of employees during the year was 3 (2021: 3).

No employee received employee benefits of more than £60,000 during the year (2021: Nil).

13

Stow Park Community Centre

Notes to the Financial Statements (continued)

Year ended 31 December 2022

13. Trustee remuneration and expenses

There was no Trustees' remuneration or other benefits for Trustees during the year ended 31 December 2022 or the prior year.

There were no Trustees' expenses claimed or reimbursed for the year 31 December 2022 or the previous year.

During 2022, £6,800 was paid to companies controlled by trustees for services provided to the charity (2021: £5,750).

14. Tangible fixed assets

Fixtures and Computer
fittings Equipment equipment Total
£ £ £ £
Cost
At 1 January 2022 41,553 23,503 65,056
Additions 5,452 2,844 8,296
──────── ──────── ─────── ────────
At 31 December 2022 47,005 23,503 2,844 73,352
════════ ════════ ═══════ ════════
Depreciation
At 1 January 2022 30,562 14,064 44,626
Charge for the year 2,660 1,437 320 4,417
──────── ──────── ─────── ────────
At 31 December 2022 33,222 15,501 320 49,043
════════ ════════ ═══════ ════════
Carrying amount
At 31 December 2022 13,783 8,002 2,524 24,309
════════ ════════ ═══════ ════════
At 31 December 2021 10,991 9,439 20,430
════════ ════════ ═══════ ════════
15. Stocks
2022 2021
£ £
Raw materials and consumables 616
════ ════
16. Debtors
2022 2021
£ £
Other debtors 1,402 704
═══════ ════
17. Creditors: amounts falling due within one year
2022 2021
£ £
Accruals and deferred income 1,685 1,590
═══════ ═══════

14

Stow Park Community Centre

Notes to the Financial Statements (continued)

Year ended 31 December 2022

18. Creditors: amounts falling due after more than one year

2022 2021
£ £
Other creditors 7,500
════ ═══════

19. Pensions and other post retirement benefits

Defined contribution plans

The amount recognised in income or expenditure as an expense in relation to defined contribution plans was £1,417 (2021: £1,844).

20. Government grants

There were no Government grants received during the year. In 2021, Government grants totalling £15,639 were received under the Government's Coronavirus Job Retention Scheme for furloughed employees.

21. Analysis of charitable funds

Unrestricted funds

Unrestricted funds
At 1 At 31
January December
2022 Income Expenditure 2022
£ £ £ £
General funds 94,247 45,174 (50,418) 89,003
════════ ════════ ════════ ════════
At 1 At 31
January December
2021 Income Expenditure 2021
£ £ £ £
General funds 49,602
════════
83,147
════════
(38,502)
════════
94,247
════════

15

Stow Park Community Centre

Notes to the Financial Statements (continued)

Year ended 31 December 2022

21. Analysis of charitable funds (continued)

Restricted funds
At 1 At 31
January December
2022 Income Expenditure 2022
£ £ £ £
Breaking Isolation 1,126 (188) 938
Big Lottery - Awards for All 9,200 (9,200)
Coffee with Confidence
Moondance 2,990 (610) 2,380
Basic Life Skills Training 19,028 (19,028)
WCVA Fund for IT training 14,070 (1,875) (12,195)
Big Lottery - Art Therapy
──────── ──────── ──────── ───────
18,186 26,353 (41,221) 3,318
════════ ════════ ════════ ═══════
At 1 At 31
January December
2021 Income Expenditure 2021
£ £ £ £
Breaking Isolation 25,985 (24,859) 1,126
Big Lottery - Awards for All 5,500 (5,500)
Coffee with Confidence 4,260 (4,260)
Moondance 5,900 (2,910) 2,990
Basic Life Skills Training 25,100 (25,100)
WCVA Fund for IT training 30,000 (15,930) 14,070
Big Lottery - Art Therapy 6,075 (6,075)
──────── ──────── ──────── ────────
15,660 87,160 (84,634) 18,186
════════ ════════ ════════ ════════

16

Stow Park Community Centre

Notes to the Financial Statements (continued)

Year ended 31 December 2022

21. Analysis of charitable funds (continued)

The Breaking Isolation fund relates to grants received for the charity's Breaking isolation project which aims to rebuild the self confidence of elderly and vulnerable clients to reduce anxiety and social isolation.

The Big Lottery - Awards for All funding has been received for a print room project. An element of this project was delayed as a result of the Covid-19 pandemic but was concluded in 2021.

The Coffee with Confidence fund relates to grants received for our Coffee with Confidence project. As lockdown eases, the project aims to reintroduce services enabling community members who are desperately keen to return to a safe haven for guidance, coffee and social contact. An element of this project was delayed as a result of the Covid-19 pandemic but was concluded in 2021.

Moondance provided funding towards the initial stages of a planning application for a capital project to install a mezzanine floor to increase the floor area of the Centre. This was delayed until 2021.

The Big Lottery grant was received for basic life skills training including budgeting, cooking, household management skills and gardening.

The Big lottery Awards for all grant was to cover the cost of a building survey in addition to the cost of a part time administrator.

Funding was received from WCVA for IT Training.

22. Analysis of net assets between funds

Unrestricted Restricted Total Funds
Funds Funds 2022
£ £ £
Tangible fixed assets 23,371 938 24,309
Current assets 67,317 2,380 69,697
Creditors less than 1 year (1,685) (1,685)
──────── ─────── ────────
Net assets 89,003 3,318 92,321
════════ ═══════ ════════
Unrestricted Restricted Total Funds
Funds Funds 2021
£ £ £
Tangible fixed assets 19,304 1,126 20,430
Current assets 84,033 17,060 101,093
Creditors less than 1 year (9,090) (9,090)
──────── ──────── ─────────
Net assets 94,247 18,186 112,433
════════ ════════ ═════════

17