Company registration number:  CE003247 Charity registration number: 1159176 

## **The Paradise Cooperative CIO** 

Annual Report and Financial Statements 

for the Year Ended 31 December 2024 

Triple Bottom Line Accounting (TBLA) 

The Enterprise Centre, University of East Anglia, Norwich, NR4 7TJ 



The Paradise Co-operative 

## **Contents** 

Reference and Administrative Details                                                                               3 Trustee’s report                                                                                                                 4-12 Independent Examiner’s Report                                                                                       13 Statement of Financial Activities                                                                                       14 Statement of Financial Position                                                                                        15 Notes to the Financial Statements                                                                                   16-20 

2 



The Paradise Co-operative 

## **Reference and Administrative Details** 

**Trustees** Mr S Thompson Rachel Stokes Paul Roger Lickman Joanne Osborn John Deakins Claire Powell **Principal Office** 5 Tranmere Road, London SW18 3QH, UK **Company Registration Number** CE003247 **Charity Registration Number** 1159176 **Independent Examiner** Triple Bottom Line Accounting (TBLA) The Enterprise Centre University Drive Norwich NR4 7TJ 

3 



The Paradise Co-operative 

## **Trustees’ Annual Report for the period** 

**From 01 Jan 2024                  To    31 Dec 2024** 

**Charity name: The Paradise Co-operative** 

**Charity registration number: 1159176** 

**Objectives and Activities** 

||SORP reference||
|---|---|---|
|Summary of the purposes of<br>the charity as set out in its<br>governing document|Para 1.17|The charity has two combined objectives<br>1. To promote and provide for the benefit of<br>the community, facilities for education and<br>other leisure time occupation with the<br>object of improving the quality of life of the<br>public at large.<br>2. To advance the education of the public<br>at large in agriculture, horticulture, animal<br>husbandry protection and improvement of<br>the natural environment, through best<br>environmental practice including the use of<br>no chemicals and minimal use of<br>machinery|
|Summary of the main<br>activities in relation to those<br>purposes for the public<br>benefit, in particular, the<br>activities, projects or<br>services identified in the<br>accounts.|Para 1.17 and<br>1.19|**Community Volunteering**<br>We ran free weekly volunteer sessions<br>throughout the year. Our community joined<br>us to learn new skills in sustainable urban<br>growing and connect with others.<br>1. Community Growing Volunteer<br>Sessions<br>Volunteers of all ages and backgrounds<br>join us every Sunday to grow and learn<br>together. Regular free workshops<br>enhance educational value for<br>volunteers.<br>2. Mindful Growing Volunteer Sessions<br>Designed to improve physical and<br>mental health and wellbeing and<br>combat loneliness and isolation by<br>allowing local people to learn new skills<br>in a welcoming and inclusive space. We<br>provide free workshops and activities to<br>support nature connection.<br>**Community Food Initiative**|



4 



The Paradise Co-operative 

Through our Community Food Initiative, we continue to support local social enterprises with donations of organically grown, sustainable produce. All produce is sown, grown, and harvested by our volunteer community. Excess produce is shared with volunteers. **Schools Education Programme** 2024, over 3,000 children from local primary schools visited to take part in sessions designed to connect them with nature through curriculum-led workshops. We also worked with schools to deliver assemblies focused on biodiversity and provided staff training, equipping teachers with practical advice on connecting children with nature. Additionally, we offered free workshops to 90 children in receipt of pupil premium funding, focusing on activities that enhance wellbeing through nature connection **Wildlife Regeneration** Biodiversity enhancements took place across our garden, including the installation of ponds, creation of pollinator habitats, and the addition of bird boxes. We also continued leading community education efforts focused on protecting and enhancing urban wildlife. Additionally, we participated in a broad range of national campaigns focused on monitoring and recording plant and animal populations in urban spaces **Community Workshops and Events** We offered a broad range of community workshops aimed at providing participants with new skills while fostering meaningful community connections. These events included community cooking sessions, educational opportunities, and activities for children and families. We also hosted several community build sessions, where members learned practical skills in sustainable urban design. 

|Statement confirming whether the<br>trustees have had regard to the|Para 1.18|Trustees have read the guidance<br>issued by the Charity Commission<br>on public benefit|
|---|---|---|



5 



The Paradise Co-operative 

guidance issued by the Charity Commission on public benefit 

## **Additional information (optional)** 

## You may choose to include further statements where relevant about: 

SORP reference Para 1.38 Policy on grant making Para 1.38 Policy on social investment including program related investment Para 1.38 Contribution made by volunteers Other 

## **Achievements and Performance** 

||SORP reference|||
|---|---|---|---|
|Summary of the main<br>achievements of the charity,<br>identifying the difference the<br>charity’s work has made to<br>the circumstances of its<br>beneficiaries and any wider<br>benefits to society as a<br>whole.|Para 1.20||Community Education<br>Across our volunteer programmes and<br>events, there were over 1,150 volunteer<br>attendances. Participants engaged with<br>vital opportunities for environmental<br>education, helping them develop skills<br>related to sustainable food growing and<br>land management for biodiversity. 93% of<br>adults who took part agreed they learnt<br>something new at our events.<br>Over 3,000 children benefited from<br>opportunities to engage in curriculum-led,<br>nature-focused workshops, supporting<br>them in developing a lasting connection<br>with nature while enhancing educational<br>objectives.<br>Community wellbeing<br>Our workshops and volunteer sessions<br>help local people build lasting connections|



6 



The Paradise Co-operative 

with both their community and nature. 100% of participants at our partnership events reported they connected with others through nature. Through all our programmes, we aim to enhance wellbeing by providing opportunities to connect with nature and others in a unique, biodiverse environment. We recorded a 28% increase in wellbeing from before to after our workshops, which are designed to foster community connection and wellbeing. Volunteers are able to contribute meaningfully to their wider community, both by supporting our on-site projects and by contributing to our Community Food Initiative. Positive environmental impact We provide our volunteers with the skills they need to grow food using sustainable methods and promote biodiversity beyond our garden. By growing food for local social enterprises within a mile of our garden, we reduce food miles and encourage the use of local, sustainable produce. Last year, 400kg of food was grown and donated through our Community Food Initiative. 

## **Additional information (optional)** You may choose to include further statements where relevant about: 

Achievements against Para 1.41 objectives set Performance of fundraising activities against objectives Para 1.41 set Investment performance Para 1.41 against objectives 

7 



The Paradise Co-operative 

Other 

## **Financial Review** 

|Review of the charity’s<br>financial position at the end<br>of the period|Para 1.21|The Charity continues to work towards a<br>sustainable operating model through<br>charging for education courses to cover the<br>costs of operating them and maintaining<br>the field site for the wider community.|
|---|---|---|
|Statement explaining the<br>policy for holding reserves<br>stating why they are held|Para 1.22|Cash reserves are held for expected legal<br>fees connected with a planned site tenancy<br>agreement and a contingency fund to<br>ensure contractors can still be paid in the<br>event of a cash flow crunch.|
|Amount of reserves held|Para 1.22|The unrestricted balance at the end of the<br>year was £20,499.|
|Reasons for holding zero<br>reserves|Para 1.22|N/A|
|Details of fund materially in<br>deficit|Para 1.24|N/A|
|Explanation of any<br>uncertainties about the<br>charity continuing as a going<br>concern|Para 1.23|The Charity remains dependant on a single<br>field site held under an agreement with the<br>Ministry of Justice and on being able to<br>generate income from school education<br>courses.|



## **Additional information (optional)** 

## You may choose to include further statements where relevant about: 

The charity’s principal sources of funds (including Para 1.47 any fundraising) Investment policy and objectives including any Para 1.46 social investment policy adopted A description of the principal Para 1.46 risks facing the charity 

8 



The Paradise Co-operative 

Other 

## **Structure, Governance and Management** 

|Description of charity’s<br>trusts:|||
|---|---|---|
|Type of governing document<br>(trust deed, royal charter)|Para 1.25|Constitution|
|How is the charity<br>constituted?<br>(e.g. unincorporated<br>association, CIO)|Para 1.25|CIO|
|Trustee selection methods<br>including details of any<br>constitutional provisions e.g.<br>election to post or name of<br>any person or body entitled<br>to appoint one or more<br>trustees|Para 1.25|Appointment by existing trustees|



## **Additional information (optional)** You may choose to include further statements where relevant about: 

|Policies and procedures<br>adopted for the induction<br>and training of trustees|Para 1.51||
|---|---|---|
|The charity’s organisational<br>structure and any wider<br>network with which the<br>charity works|Para 1.51||
|Relationship with any related<br>parties|Para 1.51||
|Other|||



9 



The Paradise Co-operative 

## **Reference and Administrative details** 

|Charity name|The Paradise Co-operative|
|---|---|
|Other name the charity uses||
|Registered charity number|1159176|
|Charity’s principal address|5 Tranmere Road, London SW18 3QH, UK|
|||



## **Names of the charity trustees who manage the charity** 

|1<br>2<br>3<br>4<br>5<br>6<br>7<br>8<br>9<br>10<br>11<br>12<br>13<br>14<br>15<br>16<br>17<br>18<br>19<br>20|**Trustee name**|**Office (if any)**|**Dates acted if not for whole**<br>**year**|**Name of person (or body)**<br>**entitled to appoint trustee (if**<br>**any)**|
|---|---|---|---|---|
||Scot Thompson|Chair of Trustees|||
||Joanne Osborne|Trustee|||
||Paul Lickman|Treasurer|||
||John Deakins|Trustee|||
||Rachael Stokes|Trustee|||
||Claire Powell|Trustee|1-Jan-2024 to 29-Feb-2024||
||||||
||||||
||||||
||||||
||||||
||||||
||||||
||||||
||||||
||||||
||||||
||||||
||||||
||||||



10 



The Paradise Co-operative 

– Corporate trustees names of the directors at the date the report was approved 

**Director name n/a** 

Name of trustees holding title to property belonging to the charity 

|**Trustee name**|**Dates acted if not for whole year**||
|---|---|---|
|**n/a**|||
||||
||||
||||
||||
||||



## **Funds held as custodian trustees on behalf of others** 

## **Additional information (optional)** 

**Names and addresses of advisers (Optional information)** 

|**Type of**|**Name**|**Address**|
|---|---|---|
|**adviser**|||



**Name of chief executive or names of senior staff members (Optional information)** 

## **Exemptions from disclosure** 

Reason for non-disclosure of key personnel details 

## **Other optional information** 

11 



The Paradise Co-operative 

## **Declarations** 

**The trustees declare that they have approved the trustees’ report above.** 

**Signed on behalf of the charity’s trustees** 

|**Signature(s)**|**Signature(s)**||
|---|---|---|
|**Full name(s)**|**Full name(s)**<br>Scott Thompson|Paul Lickman|
|**Position (eg Secretary,**|Chair|Treasurer|
|**Chair, etc)**|||
||||
|**Date**17|17thJune 2025||



12 



The Paradise Co-operative 

## **Independent Examiner’s Report to the trustees of The Paradise Co-Operative** 

I report on the accounts of the charity for the year ended 31 December 2024 which are set out on pages 11 to                  18. 

## Respective responsibilities of trustees and examiner 

The charity's trustees are responsible for the preparation of the accounts in accordance with the Charities Act 2011 (“the Act”). The charity’s trustees consider that an audit is not required for this year under section 144 of the Act and that an independent examination is needed. 

## It is my responsibility to: 

- examine the accounts under section 145 of the Charities Act, 

- to follow the applicable Directions given by the Charity Commission (under section 145(5)(b) 

- of the Act, and 

- to state whether particular matters have come to my attention 

## Basis of independent examiner’s statement 

My examination was carried out in accordance with general Directions given by the Charity Commission. An examination includes a review of the accounting records kept by the charity and a comparison of the accounts presented with those records. It also includes consideration of any unusual items or disclosures in the accounts, with the seeking of explanations from the trustees concerning any such matters. The procedures undertaken do not provide all the evidence that would be required in an audit, and consequently no opinion is given as to whether the accounts present a ‘true and fair’ view and the report is limited to those matters set out in the statement below. 

## Independent examiner’s statement 

In connection with my examination, no material matters have come to my attention which gives me cause to believe that in, any material respect: 

- the accounting records were not kept in accordance with section 130 of the Charities Act; or 

- the accounts did not accord with the accounting records; or 

• the accounts did 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. 

Peter Ellington FAIA 

Triple Bottom Line Accounting Limited The Enterprise Centre University of East Anglia Norwich NR4 7TJ 

13 



The Paradise Co-operative 

## **Statement of Financial Activities for the Year Ended 31[st] December 2024** 

|**Notes**<br>**Income and Endowments**<br>**from:**<br>Grants and Donations<br>3<br>Charitable activities<br>4<br>Total Income<br>**Expenditure on:**<br>Charitable activities<br>5<br>Governance costs<br>6<br>Staff costs<br>7<br>Total Expenditure<br>Net income/(expenditure)<br>Transfers<br>Net movement in funds<br>**Reconciliation of funds**<br>Total funds brought forward<br>Total funds carried forward<br>12<br>**Notes**<br>**Income and Endowments**<br>**from:**<br>Donations and legacies<br>3<br>Charitable activities<br>4<br>Total Income<br>**Expenditure on:**<br>Charitable activities<br>5<br>Governance costs<br>6<br>Staff costs<br>7<br>Total Expenditure<br>Net income/(expenditure)<br>Transfers<br>Net movement in funds<br>**Reconciliation of funds**<br>Total funds brought forward<br>Total funds carried forward|**Unrestricted**<br>**Funds**<br>**Restricted**<br>**Funds**<br>**Total 2024**<br>**£**<br>**£**<br>**£**<br>45,222<br>102,669<br>147,891<br>41,399<br>-<br>41,399|
|---|---|
||86,621<br>102,669<br>189,290|
||46,444<br>51,350<br>97,794<br>13,036<br>-<br>13,036<br>19,807<br>7,514<br>27,322|
||79,287<br>58,864<br>138,152|
||7,334<br>43,805<br>51,139|
||-<br>-<br>-|
||7,334<br>43,805<br>51,139<br>13,165<br>20,993<br>34,158|
||20,499<br>64,798<br>85,297|
||**Unrestricted**<br>**Funds**<br>**Restricted**<br>**Funds**<br>**Total 2023**<br>**£**<br>**£**<br>**£**<br>-<br>57,836<br>57,836<br>44,931<br>-<br>44,931|
||44,931<br>57,836<br>102,767|
||15,369<br>44,799<br>60,168<br>1,306<br>-<br>1,306<br>25,009<br>12,248<br>37,258|
||41,684<br>57,047<br>98,730|
||3,247<br>789<br>4,036|
||0<br>0<br>0|
||3,247<br>789<br>4,036<br>9,919<br>20,204<br>30,123|
||13,165<br>20,993<br>34,158|



14 



The Paradise Co-operative 

## **Statement of Financial Position for the Year Ended 31[st] December 2024** 

|**Note**<br>**Current assets**<br>Debtors<br>10<br>Cash at bank and in hand<br>**Creditors: Amounts falling due within one**<br>**year**<br>**Net assets**<br>**Funds of the charity:**<br>**Restricted funds**<br>**Unrestricted funds**<br>**Total funds**|**2024**<br>**2023**<br>**£**<br>**£**<br>4,464<br>-<br>80,968<br>34,158|
|---|---|
||85,431<br>34,158<br>135<br>-|
||85,297<br>34,158|
||-<br>-<br>64,798<br>20,993<br>20,499<br>13,165|
||85,297<br>34,158|



For the financial year ending 31 December 2024 the charity was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies. 

Trustees' responsibilities: 

- The members have not required the charity to obtain an audit of its accounts for the year in question in accordance with section 476; and 

- The trustees acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts. 

These accounts have been prepared in accordance with the provisions applicable to companies subject to the small companies regime. 

The financial statements on pages 12 to 20 were approved by the trustees, and authorised for issue on ___ and signed on their behalf by: 

......................................... 

15 



The Paradise Co-operative 

## **Notes to the Financial Statements for the Year Ended 31 December 2024** 

## **1. Charity Status** 

The Paradise Cooperative CIO is a Charitable Incorporated Organisation (CIO) registered in England and Wales. It operates under the Charities Act 2011 and is governed by its constitution. As a CIO, it has no share capital, and trustees have no financial liability beyond their obligations under charity law. 

## **2. Accounting Policies** 

## **Summary of Significant Accounting Policies and Key Accounting Estimates** 

The principal accounting policies applied in these financial statements are set out below. These policies have been consistently applied unless otherwise stated. 

## **Statement of Compliance** 

## **The financial statements comply with** : 

- Charities SORP (FRS 102) (effective 1 January 2015, as amended) 

- FRS 102 (Financial Reporting Standard applicable in the UK and Republic of Ireland) 

- Charities Act 2011 and CIO Regulations 2012 

## **Basis of Preparation** 

- Prepared on an accruals basis under the historical cost convention. 

- The CIO meets the definition of a public benefit entity under FRS 102. 

## **Going Concern** 

The trustees confirm there are no material uncertainties about the charity’s ability to continue as a going concern. The financial statements are prepared on this basis. 

## **Exemption from Preparing a Cash Flow Statement** 

The charity has adopted SORP Bulletin 1 (February 2016) and is exempt from presenting a cash flow statement. 

## **Judgements** 

Key judgements include the allocation of support costs, recognition of restricted income, and impairment of assets. Estimates are based on historical experience and trustees’ assessment of future events. 

## **Income and Endowments** 

- **Donations and legacies** : Recognised when the charity is notified in writing of the amount and settlement date. Conditional income is deferred until conditions are met. 

- **Grants receivable** : Recognised when entitlement is confirmed. Income with unfulfilled performance conditions is deferred unless fulfilment is probable. 

## **Expenditure** 

- All costs are allocated directly to activities or apportioned using a staff time/floor space basis. 

- Expenditure eligible for future grant claims is deferred and matched to related income. 

## **Charitable Activities** 

Includes direct costs (e.g., project delivery) and indirect support costs (e.g., IT, HR) necessary for service provision. 

## **Support Costs** 

16 



The Paradise Co-operative 

Central functions (e.g., finance, administration) allocated to activities using a reasonable and consistent basis. 

## **Governance Costs** 

Includes audit fees, trustee training, and statutory compliance costs. 

## **Taxation** 

The charity is exempt from UK corporation tax under Section 478 of the Corporation Tax Act 2010, provided income is applied for charitable purposes. 

## **Trade Debtors** 

Recognised at transaction price and measured at amortised cost. Provisions for impairment are made where recovery is uncertain. 

## **Cash and Cash Equivalents** 

Includes cash in hand, bank deposits, and short-term liquid investments with minimal risk of value change. 

## **Trade creditors** 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of business from suppliers. Accounts payable are classified as current liabilities if the charity does not have an unconditional right, at the end of the reporting period, to defer settlement of the creditor for at least twelve months after the reporting date. If there is an unconditional right to defer settlement for at least twelve months after the reporting date, they are presented 

as non-current liabilities. Trade creditors are recognised initially at the transaction price and subsequently measured at amortised cost using the effective interest method. 

## **Fund structure** 

Unrestricted income funds are general funds that are available for use at the trustees’ discretion in furtherance of the objectives of the charity. 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. 

## **3.Income from donations and legacies** 

|Donations and legacies<br>Grants|**Unrestricted**<br>**Funds**<br>**Restricted**<br>**funds**<br>**Total 2024**<br>**Total 2023**<br>**£**<br>**£**<br>**£**<br>**£**<br>45,222<br>-<br>45,222<br>-<br>-<br>102,669<br>102,669<br>57,836|
|---|---|
||45,222<br>102,669<br>147,891<br>57,836|



17 



The Paradise Co-operative 

## **4 Income from charitable activities** 

|Beekeeping<br>Sales<br>Services<br>Other income|**Unrestricted**<br>**Funds**<br>**Restricted**<br>**Funds**<br>**Total 2024**<br>**Total 2023**<br>**£**<br>**£**<br>**£**<br>**£**<br>-<br>-<br>-<br>1,628<br>33,667<br>-<br>33,667<br>29,863<br>2,732<br>-<br>2,732<br>-<br>5,000<br>-<br>5,000<br>13,440|
|---|---|
||41,399<br>-<br>41,399<br>44,931|



## **5.Expenditure on charitable activities** 

|Courses<br>Garden<br>Schools 2022/23<br>Running costs<br>Subcontractor cost<br>Miscellaneous<br>Materials<br>Subscriptions<br>Bank Charges<br>Computer Software<br>Repairs<br>Printing, Postage & Stationery|**Unrestricted**<br>**Funds**<br>**Restricted**<br>**Funds**<br>**Total 2024**<br>**Total 2023**<br>**£**<br>**£**<br>**£**<br>**£**<br>-<br>-<br>-<br>850<br>-<br>-<br>-<br>43,370<br>-<br>-<br>-<br>11,693<br>-<br>-<br>-<br>3,540<br>40,971<br>38,798<br>79,769<br>-<br>-<br>-<br>-<br>714<br>4,288<br>12,433<br>16,721<br>-<br>240<br>-<br>240<br>-<br>117<br>-<br>117<br>-<br>140<br>-<br>140<br>-<br>665<br>119<br>784<br>-<br>23<br>-<br>23<br>-<br>46,444<br>51,350<br>97,794<br>60,618|
|---|---|



## **6. Governance costs** 

|Accountancy fees<br>Insurance<br>Legal fees|**Unrestricted**<br>**funds**<br>**Restricted**<br>**Funds**<br>**Total 2024**<br>**Total 2023**<br>£<br>£<br>£<br>£<br>1,308<br>-<br>1,308<br>578<br>728<br>-<br>728<br>728<br>11,000<br>-<br>11,000<br>-|
|---|---|
||13,036<br>-<br>13,036<br>1,306|



18 



The Paradise Co-operative 

## **7. Staff Costs** 

|Salaries<br>Employers Pension<br>Number of staff<br>**8. Debtors**<br>Trade debtors<br>PAYE||**Unrestricted**<br>**funds**<br>**Restricted**<br>**Funds**<br>**Total 2024**<br>**Total 2023**<br>£<br>£<br>£<br>£<br>19,576<br>7,341<br>26,917<br>37,258<br>231<br>173<br>405<br>-|
|---|---|---|
|||19,807<br>7,514<br>27,322<br>37,258|



## **9. Funds** 

|**9. Funds**||
|---|---|
|**Unrestricted funds**<br>General funds<br>Beekeeping funds<br>Corporate Events<br>Paradise Learning<br>**Total Unrestricted**<br>**Restricted funds**<br>Community Garden NLCF (21-24)|**Balance at**<br>**Incoming**<br>**Resources**<br>**Balance**<br>**at**<br>**01-Jan-24**<br>**resources**<br>**expended**<br>**31-Dec-24**<br>**£**<br>**£**<br>**£**<br>**£**<br>5,548<br>56,381<br>(47,152)<br>14,777<br>7,617<br>-<br>(7,617)<br>-<br>-<br>1,963<br>(1,963)<br>-<br>-<br>28,277<br>(22,555)<br>5,722|
||13,165<br>86,621<br>(79,287)<br>20,499|
||5,816<br>13,997<br>(19,813)<br>-|



19 



## The Paradise Co-operative 

|Community Garden NLCF (24-27)<br>Send Schools and Families Project<br>Wimbledon 25<br>Paradise Together<br>Flax Project<br>Wandsworth Micro Grants<br>Wandsworth Grant Fund -<br>Accessibility<br>Wandsworth Grant Fund -<br>Biodiversity<br>Designated Reserves<br>**Total restricted funds**<br>**Total funds**<br>**Unrestricted funds**<br>General funds<br>Beekeeping funds<br>Corporate Events<br>Paradise Learning U<br>**Total Unrestricted**<br>**Restricted funds**<br>Community Garden NLCF (21-24)<br>Send Schools and Families Project<br>Wimbledon 25<br>Paradise Together<br>Wandsworth Micro Grants<br>Wandsworth Grant Fund -<br>Accessibility<br>Wandsworth Grant Fund -<br>Biodiversity<br>Designated Reserves<br>**Total restricted funds**<br>**Total funds**|-<br>61,345<br>(15,737)<br>45,608<br>(47)<br>-<br>-<br>(47)<br>-<br>15,981<br>(15,981)<br>-<br>-<br>500<br>-<br>500<br>-<br>1,000<br>(1,000)<br>-<br>6,224<br>-<br>(6,224)<br>-<br>-<br>9,845<br>(108)<br>9,737<br>9,000<br>-<br>-<br>9,000|
|---|---|
||20,993<br>102,668<br>(58,863)<br>64,798|
|||
||34,158<br>189,290<br>(138,152)<br>**85,297**|
||**Balance at**<br>**Incoming**<br>**Resources**<br>**Balance**<br>**at**<br>**01-Jan-23**<br>**resources**<br>**expended**<br>**31-Dec-23**<br>**£**<br>**£**<br>**£**<br>**£**<br>3,090<br>43,303<br>(40,845)<br>5,548<br>6,829<br>1,628<br>(840)<br>7,617<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-|
||9,919<br>44,931<br>(41,685)<br>13,165|
||1,204<br>47,822<br>(43,210)<br>5,816<br>10,000<br>14<br>(10,061)<br>(47)<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>10,000<br>(3,776)<br>6,224<br>-<br>-<br>-<br>-<br>9,000<br>-<br>-<br>9,000|
||20,204<br>57,836<br>(57,047)<br>20,993|
|||
||**30,123**<br>**102,767**<br>**(98,732)**<br>**34,158**|



20 

