OpenCharities

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

2024-12-31-accounts

Company Registration Number: 09196281 Charity Registration Number: 1159355

Together Middlesbrough and Cleveland Financial Statements

For the Year Ending 31 December 2024

JANE ASCROFT ACCOUNTANCY LIMITED

Chartered accountants Enterprise House Harmire Enterprise Park Barnard Castle County Durham DL12 8XT

Together Middlesbrough and Cleveland

Financial Statements

Year Ended 31 December 2024

Page
Trustees' Annual Report (Incorporating the Director's Report) 1
Independent Examiner's Report to the Trustees 5
Statement of Financial Activities (Including Income and Expenditure Account) 6
Statement of Financial Position 7
Notes to the Financial Statements 8
The Following Pages Do Not Form Part of the Financial Statements
Detailed Statement of Financial Activities 19

Together Middlesbrough and Cleveland

Trustees' Annual Report (Incorporating the Director's Report)

Year Ended 31 December 2024

The trustees, who are also the directors for the purposes of company law, present their report and the unaudited financial statements of the charity for the year ended 31 December 2024.

Delay in Filing of Accounts

The trustees wish to record that the preparation and filing of the accounts for this financial year has been delayed due to the sudden and unexpected death of the charity's Financial Officer, who was responsible for maintaining the accounting records. This tragic loss had a significant impact on the charity, both personally and operationally, and required the trustees to take time to recover, reconstruct financial information, and put alternative arrangements in place. The trustees extend their sincere condolences to the family and colleagues of the Financial Officer and confirm that appropriate steps have now been taken to ensure continuity, strengthened financial controls, and timely reporting going forward.

Charitable Objects and Public Benefit

The charity's objects, as set out in its governing document, are to:  Promote the efficiency and effectiveness of Christian-based charities and community organisations through advice, support, networking, and shared resources; and

 Relieve financial hardship and disadvantage by providing support, services, and initiatives that promote wellbeing and community resilience.

In setting objectives and planning activities, the trustees have had due regard to the Charity Commission's guidance on public benefit. The trustees confirm that the charity's activities during the year have been carried out in furtherance of its charitable purposes for the benefit of the public.

Objectives and Activities

During the year, Together Middlesbrough & Cleveland continued to work across Middlesbrough, Redcar and Cleveland, and surrounding areas to support communities experiencing poverty, inequality, and social isolation.

The charity's objectives during the year focused on:

Activities delivered included community food initiatives, partnership programmes such as holiday provision for children and families, networking and training for local organisations, and support for community hubs responding to local need.

1

Together Middlesbrough and Cleveland

Trustees' Annual Report (Incorporating the Director's Report) (continued)

Year Ended 31 December 2024

Achievements and Performance

Despite the challenges faced during the year, the charity achieved significant outcomes, including:

The trustees are satisfied that the charity's work during the year has delivered tangible benefits to individuals and communities and has contributed positively to social cohesion and wellbeing.

Financial Review

The charity's income for the year amounted to £171,418, with expenditure totalling £166,065. Expenditure was primarily directed towards the delivery of charitable activities and the support of community-based projects.

At the year end, total funds stood at £176,678, comprising both restricted and unrestricted funds. The trustees continue to monitor the charity's financial position closely.

The charity maintains a reserves policy to ensure financial stability and sustainability, with unrestricted reserves held at a level considered sufficient to meet ongoing commitments and manage financial risk.

Plans for Future Periods

Looking ahead, the trustees will continue to focus on:

2

Together Middlesbrough and Cleveland

Trustees' Annual Report (Incorporating the Director's Report) (continued)

Year Ended 31 December 2024

Structure, Governance and Management

Together Middlesbrough & Cleveland is a charitable company limited by guarantee and is governed by its Memorandum and Articles of Association. The charity is overseen by a Board of Trustees who are responsible for the strategic direction, governance, and financial oversight of the organisation.

Trustees are appointed in accordance with the governing document and are selected based on the skills, experience, and commitment required to further the charity's objectives. New trustees receive an induction and ongoing support to ensure effective governance.

The trustees delegate the day-to-day management of the charity to the Chief Officer and staff team. Volunteers continue to play an important role in supporting the delivery of the charity's activities.

Reference and Administrative Details

Registered charity name Together Middlesbrough and Cleveland Charity registration number 1159355 Company registration number 09196281 Principal office and registered 21 Thornton Road office Stainton Middlesbrough TS8 9DS

The Trustees

Ms G Sharma Mr P H Catterall Mrs M Conmee Rev A Gaunt Dr M D C Sutcliffe Rt. Rev. P J Ferguson (Resigned 31 July 2024) Independent Examiner Jane Ascroft FCA MA (Cantab) Enterprise House Harmire Enterprise Park Barnard Castle County Durham DL12 8XT

Small Company Provisions

This report has been prepared in accordance with the provisions applicable to companies entitled to the small companies exemption.

3

Together Middlesbrough and Cleveland

Trustees' Annual Report (Incorporating the Director's Report) (continued)

Year Ended 31 December 2024

The trustees' annual report was approved on 31 December 2025 and signed on behalf of the board of trustees by:

Ms G Sharma Trustee[|]

4

Together Middlesbrough and Cleveland

Independent Examiner's Report to the Trustees of Together Middlesbrough and Cleveland

Year Ended 31 December 2024

I report to the trustees on my examination of the financial statements of Together Middlesbrough and Cleveland ('the charity') for the year ended 31 December 2024.

Responsibilities and Basis of Report

As the trustees of the company (and also its directors for the purposes of company law) you are responsible for the preparation of the financial statements in accordance with the requirements of the Companies Act 2006 ('the 2006 Act’).

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

Independent Examiner's Statement

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

  1. accounting records were not kept in respect of the charity as required by section 386 of the 2006 Act; or

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

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

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

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

Jane Ascroft FCA MA (Cantab) Independent Examiner

Enterprise House Harmire Enterprise Park Barnard Castle County Durham DL12 8XT

5

Together Middlesbrough and Cleveland

Statement of Financial Activities (including income and expenditure account)

Year Ended 31 December 2024

2024 2023
Unrestricted Restricted
funds funds Total funds Total funds
Note £ £ £ £
Income and endowments
Donations and legacies 5 5,690 500 6,190 13,028
Charitable activities 6 2,000 154,901 156,901 276,313
Investment income 7 1,439 1,439 975
Other income 8 6,888 6,888 6,300
──────── ───────── ───────── ─────────
Total income 16,017 155,401 171,418 296,616
════════ ═════════ ═════════ ═════════
Expenditure
Expenditure on charitable activities 9,10 11,597 154,468 166,065 236,005
──────── ───────── ───────── ─────────
Total expenditure 11,597 154,468 166,065 236,005
════════ ═════════ ═════════ ═════════
──────── ───────── ───────── ─────────
Net income and net movement in funds 4,420 933 5,353 60,611
════════ ═════════ ═════════ ═════════
Reconciliation of funds
Total funds brought forward 78,316 93,009 171,325 110,714
──────── ───────── ───────── ─────────
Total funds carried forward 82,736 93,942 176,678 171,325
════════ ═════════ ═════════ ═════════

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

Together Middlesbrough and Cleveland

Statement of Financial Position

31 December 2024

2024 2023
Note £ £
Current Assets
Debtors 14 48,503 744
Cash at bank and in hand 129,106 181,407
───────── ─────────
177,609 182,151
Creditors: amounts falling due within one year 15 931 10,826
───────── ─────────
Net Current Assets 176,678 171,325
───────── ─────────
Total Assets Less Current Liabilities 176,678 171,325
───────── ─────────
Net Assets 176,678 171,325
═════════ ═════════
Funds of the Charity
Restricted funds 93,942 93,009
Unrestricted funds 82,736 78,316
───────── ─────────
Total charity funds 17 176,678
═════════
171,325
═════════

For the 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.

Directors' responsibilities:

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

These financial statements were approved by the board of trustees and authorised for issue on 31 December 2025, and are signed on behalf of the board by:

Ms G Sharma Trustee

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

7

Together Middlesbrough and Cleveland

Notes to the Financial Statements

Year Ended 31 December 2024

1. General Information

The charity is a public benefit entity and a private company limited by guarantee, registered in England and Wales and a registered charity in England and Wales. The address of the registered office is 21 Thornton Road, Stainton, Middlesbrough, TS8 9DS.

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 Companies Act 2006.

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.

Judgements and Key Sources of Estimation Uncertainty

The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. The trustees consider that there are no significant estimates or judgements affecting these financial statements.

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.

8

Together Middlesbrough and Cleveland

Notes to the Financial Statements (continued)

Year Ended 31 December 2024

3. Accounting Policies (continued)

Income

All incoming resources are 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:

Expenditure

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.

Financial Instruments

The charity only has financial assets and liabilities of a kind that qualify as basic financial instruments. Basic financial instruments are initially recognised at transaction value and subsequently measured at their settlement value.

9

Together Middlesbrough and Cleveland

Notes to the Financial Statements (continued)

Year Ended 31 December 2024

3. Accounting Policies (continued)

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.

Debtors

Trade and other debtors are recognised at the settlement amount due after any trade discount offered. Prepayments are valued at the amount prepaid net of any trade discounts due.

Accrued income and tax recoverable is included at the best estimate of the amounts receivable at the balance sheet date.

Cash at Bank and in Hand

Cash at bank and cash in hand includes cash and short term highly liquid investments with a short maturity of three months or less from the date of acquisition or opening of the deposit or similar account.

Creditors

Creditors are recognised where the charity has a present obligation resulting from a past event that will probably result in the transfer of funds to a third party and the amount due to settle the obligation can be measured or estimated reliably. Creditors are normally recognised at their settlement amount after allowing for any trade discounts due.

Taxation

The company is considered to pass the tests set out in Paragraph 1 Schedule 6 of the Finance Act 2010 and therefore it meets the definition of a charitable company for UK corporation tax purposes. Accordingly, the company is potentially exempt from taxation in respect of income or capital gains received within categories covered by Chapter 3 Part 11 of the Corporation Tax Act 2010 or Section 256 of the taxation of Chargeable Gains Act 1992, to the extent that such income or gains are applied exclusively to charitable purposes.

4. Limited by Guarantee

The company is limited by guarantee. At 31st December 2024 there were 2 members each of whom had undertaken to contribute an amount not exceeding £1 in the event of a winding up.

10

Together Middlesbrough and Cleveland

Notes to the Financial Statements (continued)

Year Ended 31 December 2024

5. Donations and Legacies

Unrestricted Restricted Total Funds
Funds Funds 2024
£ £ £
Donations
Donations 5,690 500 6,190
═══════ ════ ═══════
Unrestricted Restricted Total Funds
Funds Funds 2023
£ £ £
Donations
Donations 9,765 3,263 13,028
═══════ ═══════ ════════
6. Charitable Activities
Unrestricted Restricted Total Funds
Funds Funds 2024
£ £ £
Feast of Fun Middlesbrough 41,088 41,088
Feast of Fun Redcar and Cleveland 17,075 17,075
The National Lottery Community Fund 76,469 76,469
Know your Neighbourhood - Creative Lives 10,000 10,000
Public Health (MBC) - Seniors Connected 10,269 10,269
Project management fees 2,000 2,000
─────── ───────── ─────────
2,000 154,901 156,901
═══════ ═════════ ═════════
Unrestricted Restricted Total Funds
Funds Funds 2023
£ £ £
Positive Pathways (Church Urban Fund) 200 2,498 2,698
Middlesbrough and Stockton Mind 1,750 1,750
Feast of Fun Middlesbrough 70,297 70,297
Feast of Fun Redcar and Cleveland 22,500 22,500
The National Lottery Community Fund 74,970 74,970
Catholic Diocese 50,000 50,000
Know your Neighbourhood - B.R.I.A.N. 45,000 45,000
Middlesbrough Voluntary Development Agency 600 600
Project management fees 8,498 8,498
─────── ───────── ─────────
8,698 267,615 276,313
═══════ ═════════ ═════════

11

Together Middlesbrough and Cleveland

Notes to the Financial Statements (continued)

Year Ended 31 December 2024

7. Investment Income

Unrestricted Total Funds Unrestricted Total Funds
Funds 2024 Funds 2023
£ £ £ £
Bank interest receivable 1,439 1,439 975 975
═══════ ═══════ ════ ════
8. Other Income
Unrestricted Restricted Total Funds
Funds Funds 2024
£ £ £
Employment allowance 5,000 5,000
Other income 1,888 1,888
─────── ──── ───────
6,888 6,888
═══════ ════ ═══════
Unrestricted Restricted Total Funds
Funds Funds 2023
£ £ £
Employment allowance 5,000 5,000
Other income 1,300 1,300
─────── ─────── ───────
5,000 1,300 6,300
═══════ ═══════ ═══════
9. Expenditure on Charitable Activities by Fund Type
Unrestricted Restricted Total Funds
Funds Funds 2024
£ £ £
Cost of charitable activities 10,504 154,468 164,972
Support costs 1,093 1,093
──────── ───────── ─────────
11,597 154,468 166,065
════════ ═════════ ═════════
Unrestricted Restricted Total Funds
Funds Funds 2023
£ £ £
Cost of charitable activities 9,737 223,981 233,718
Support costs 2,287 2,287
─────── ───────── ─────────
9,737 226,268 236,005
═══════ ═════════ ═════════

12

Together Middlesbrough and Cleveland

Notes to the Financial Statements (continued)

Year Ended 31 December 2024

10. Expenditure on Charitable Activities by Activity Type

Activities
undertaken Total funds Total fund
directly Support costs 2024 2023
£ £ £ £
Cost of charitable activities 164,972 164,972 233,718
Governance costs 1,093 1,093 2,287
───────── ─────── ───────── ─────────
164,972 1,093 166,065 236,005
═════════ ═══════ ═════════ ═════════

11. Independent Examination Fees

2024 2023
£ £
Fees payable to the independent examiner for:
Independent examination of the financial statements 720
════
900
════

12. Staff Costs

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

2024 2023
£ £
Wages and salaries 83,837 109,941
Employer contributions to pension plans 8,382 8,487
──────── ─────────
92,219 118,428
════════ ═════════

The average head count of employees during the year was 3 (2023: 4). The average number of full-time equivalent employees during the year is analysed as follows:

2024 2023
No. No.
Development workers 3 4
════ ════

No employee received employee benefits of more than £60,000 during the year (2023: Nil).

13. Trustee Remuneration and Expenses

Trustees received no remuneration or expenses in the current and previous year.

14. Debtors

2024 2023
£ £
Accrued income 48,503
Other debtors 744
──────── ────
48,503 744
════════ ════

13

Together Middlesbrough and Cleveland

Notes to the Financial Statements (continued)

Year Ended 31 December 2024

15. Creditors: amounts falling due within one year

2024 2023
£ £
Accruals 720 900
Pension creditor 211 926
Other creditors 9,000
──── ────────
931 10,826
════ ════════

16. 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 £8,382 (2023: £8,487).

17. Analysis of Charitable Funds

Unrestricted funds

Unrestricted funds
At
At 1 January 31 December
2024 Income Expenditure 2024
£ £ £ £
General funds 78,316 16,017 (11,597) 82,736
════════ ════════ ════════ ════════
At
At 1 January 31 December
2023 Income Expenditure 2023
£ £ £ £
General funds 63,615 24,438 (9,737) 78,316
════════ ════════ ═══════ ════════

14

Together Middlesbrough and Cleveland

Notes to the Financial Statements (continued)

Year Ended 31 December 2024

17. Analysis of Charitable Funds (continued)

Restricted funds

Restricted funds
At 31
At 1 January December
2024 Income Expenditure 2024
£ £ £ £
Feast of Fun Middlesbrough 9,650 41,588 (45,225) 6,013
Feast of Fun Redcar and Cleveland 3,249 17,075 (10,193) 10,131
Know your Neighbourhood - B.R.I.A.N 28,133 (31,711) (3,578)
Catholic Diocese 50,000 (4,890) 45,110
The National Lottery Community Fund
- Beyond Recovery 1,977 76,469 (43,518) 34,928
Know your Neighbourhood - Creative
Lives 10,000 (10,000)
Public Health (MBC) - Seniors
Connected 10,269 (8,931) 1,338
──────── ───────── ───────── ────────
93,009 155,401 (154,468) 93,942
════════ ═════════ ═════════ ════════
At 31
At 1 January December
2023 Income Expenditure 2023
£ £ £ £
Feast of Fun Middlesbrough 7,974 72,560 (70,874) 9,660
Feast of Fun Redcar and Cleveland 2,165 24,800 (23,726) 3,239
Ballinger Charitable Trust 5,463 (5,463)
Positive Pathways 2,498 (2,498)
Know your Neighbourhood - B.R.I.A.N 45,000 (16,867) 28,133
Catholic Diocese 50,000 50,000
The National Lottery Community Fund
- Beyond Recovery 3,588 74,970 (76,581) 1,977
Middlesbrough Voluntary Development
Agency 600 (600)
M&S Mind AFT 399 1,750 (2,149)
Benefact Trust - Brighter Lives 27,510 (27,510)
──────── ───────── ───────── ────────
47,099 272,178 (226,268) 93,009
════════ ═════════ ═════════ ════════

15

Together Middlesbrough and Cleveland

Notes to the Financial Statements (continued)

Year Ended 31 December 2024

17. Analysis of Charitable Funds (continued)

Funds are subjected to restrictions on their expenditure as declared by the donor:

Feast of Fun Middlesbrough

The coordination of a South Tees wide school holiday programme providing healthy food and educational activity to struggling families; and the funding of partner delivery through a small grants programme.

Feast of Fund Redcar and Cleveland

As Middlesbrough above.

Ballinger Charitable Trust

Support mental health and resilience work in the community.

Know your Neighbourhood B.R.I.A.N

To deliver intergenerational community activity and intergenerational practice training for professionals and volunteers.

Catholic Diocese

To cover organizational development work and core staffing and administrative costs.

Redcar and Cleveland Voluntary Development Agency

To deliver and manage community projects during school holiday's To cover project costs.

The National Lottery Community Fund

Themed work covering food insecurity, intergenerational work, community engagement and homelessness interventions. To cover project costs.

Middlesbrough Voluntary Development Fund

To facilitate community conversations about how to support people with complex/multiple needs in our community.

M&S Mind AFT

To deliver Age Friendly training to professionals and community staff and volunteers.

Benefact Trust Brighter Lives

To co-produce, develop, and deliver first aid for mental health training to Christian faith leader, clergy, and lay workers.

16

Together Middlesbrough and Cleveland

Notes to the Financial Statements (continued)

Year Ended 31 December 2024

18. Analysis of Net Assets Between Funds

Unrestricted Restricted Total Funds
Funds Funds 2024
£ £ £
Current assets 83,667 93,942 177,609
Creditors less than 1 year (931) (931)
──────── ──────── ─────────
Net assets 82,736 93,942 176,678
════════ ════════ ═════════
Unrestricted Restricted Total Funds
Funds Funds 2023
£ £ £
Current assets 80,142 102,009 182,151
Creditors less than 1 year (1,826) (9,000) (10,826)
──────── ───────── ─────────
Net assets 78,316 93,009 171,325
════════ ═════════ ═════════

17

Together Middlesbrough and Cleveland

Management Information

Year Ended 31 December 2024

The Following Pages Do Not Form Part of the Financial Statements.

18

Together Middlesbrough and Cleveland

Detailed Statement of Financial Activities

Year Ended 31 December 2024

2024 2023
£ £
Income and endowments
Donations and legacies
Donations 6,190 13,028
─────── ────────
Charitable activities
Positive Pathways (Church Urban Fund) 2,698
Middlesbrough and Stockton Mind 1,750
Feast of Fun Middlesbrough 41,088 70,297
Feast of Fun Redcar and Cleveland 17,075 22,500
The National Lottery Community Fund 76,469 74,970
Catholic Diocese 50,000
Know your Neighbourhood - B.R.I.A.N. 45,000
Middlesbrough Voluntary Development Agency 600
Know your Neighbourhood - Creative Lives 10,000
Public Health (MBC) - Seniors Connected 10,269
Project management fees 2,000 8,498
───────── ─────────
156,901 276,313
───────── ─────────
Investment income
Bank interest receivable 1,439 975
─────── ────
Other income
Employment allowance 5,000 5,000
Other income 1,888 1,300
─────── ───────
6,888 6,300
─────── ───────
───────── ─────────
Total income 171,418 296,616
═════════ ═════════

19

Together Middlesbrough and Cleveland

Detailed Statement of Financial Activities (continued)

Year Ended 31 December 2024

2024 2023
£ £
Expenditure
Cost of charitable activities
Wages and salaries 83,837 109,941
Pension costs 8,382 8,487
Insurance 915 876
Administrative support 2,928 3,705
Travelling 890 2,779
Telephone 441 739
Postage, stationery, design and artwork 177 934
Programme costs 64,498 95,838
Project management costs 2,000 8,614
Room hire and associated costs 807 1,103
Other costs 97 702
───────── ─────────
164,972 233,718
───────── ─────────
Governance costs
Accountancy and legal fees 986 2,179
Bank charges 107 108
─────── ───────
1,093 2,287
─────── ───────
───────── ─────────
Total expenditure 166,065 236,005
═════════ ═════════
───────── ─────────
Net income 5,353 60,611
═════════ ═════════

20