WORLD DEMENTIA COUNCIL (CHARITABLE INCORPORATED ORGANISATION)
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED
31 MARCH 2024
Charity Registration Number in England and Wales: 1170743
WORLD DEMENTIA COUNCIL TRUSTEES AND ADVISERS
31 MARCH 2024
| TRUSTEES | Emeritus | Professor Philippus Scheltens(Chair) | Professor Philippus Scheltens(Chair) |
|---|---|---|---|
| Harry Johns | |||
| George Vradenburg | |||
| Dr Katherine Joanne Pike | (Vice Chair) | ||
| Professor Miia Kivipelto | |||
| Professor Paulo Caramelli | |||
| CHARITY ADDRESS | 4thFloor, Rex House | ||
| 4-12 Regent Street | |||
| St James | |||
| London | |||
| SW1Y 4PE | |||
| CHARITY REGISTRATION NUMBER |
1170743 | ||
| MANAGEMENT | Executive Director | ||
| Lenny Shallcross | |||
| SOLICITORS | Russell-Cooke Solicitors | ||
| 2 Putney Hill | |||
| London SW15 6AB | |||
| INDEPENDENT EXAMINER | Steve Harper CA (ICAS) DChA | ||
| HaysMac | LLP | ||
| 10 Queen Street Place | |||
| London | |||
| EC4R 1AG | |||
| BANKERS | NatWest | ||
| 1 Princes | Street | ||
| London | |||
| EC2R 8BP |
1
WORLD DEMENTIA COUNCIL TRUSTEES’ REPORT
FOR THE YEAR ENDED 31 MARCH 2024
The Trustees present their report with the accounts of the World Dementia Council for the year ended 31 March 2024. The Trustees confirm that the annual report and financial statement of the Charity comply with current statutory requirements, the requirements of the Charity’s governing document, and the Statement of Recommended practice (SORP) appliable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable In the UK and Republic of Ireland (FRS 102) (Second Edition effective 1 January 2019) and the Charities Act 2011.
STRUCTURE, GOVERNANCE AND MANAGEMENT
CONSTITUTION
The World Dementia Council is governed by a Trust Deed dated 15[th] November 2016 and is registered under the Charities Act 2011 as a Charitable Incorporated Organisation (Charity Registration Number 1170743).
ORGANISATION
The chair and vice chair are elected by the members. All other trustees are appointed by the trustees. Trustees are appointed from members of the World Dementia Council board and as such have a detailed knowledge of the aims and objectives of the organisation. The executive is responsible for supporting new trustees to understand their responsibilities.
The Trustees meet regularly to review the strategy of the charity and to approve the business plan and monitor its delivery.
The trustees, who held office during the year are as follows:
| Name | Role | Date of | Date of | Status |
|---|---|---|---|---|
| Appointment | Resignation | |||
| Philippus Scheltens | Chair | 09-Sep-20 | Active | |
| Dr Kiyoshi Kurokawa | Trustee | 13-Sept-21 | 31-Jul-23 | Resigned |
| Harry Johns | Trustee | 13-Mar-18 | Active | |
| George Vradenburg | Trustee | 14-Dec-16 | Active | |
| Dr Katherine Joanne Pike | Vice Chair | 31-Jul-23 | Active | |
| Professor Paulo Caramelli | Trustee | 31-Jul-23 | Active | |
| Professor Miia Kivipelto | Trustee | 31-Jul-23 | Active |
The Trustees delegate the day-to-day management of the charity to the Executive Director, Lenny Shallcross. Flinder were employed for payroll services and for bookkeeping and preparation of the statutory accounts.
2
WORLD DEMENTIA COUNCIL TRUSTEES’ REPORT
FOR THE YEAR ENDED 31 MARCH 2024
PRINCIPAL ACTIVITIES AND OBJECTIVES
The World Dementia Council is a charitable incorporated organisation which was registered with the Charity Commission on 14[th] December 2016.
The objects of the charity are, for the public benefit.
-
To relieve sickness amongst people living with all forms of dementia and to prevent ill health from dementia amongst the general population; and
-
To relieve the needs of people living with dementia and their carers, including by promoting the delivery of quality care for people living with dementia; and
-
To advance education and to promote research into causes of dementia, to identify lifestyle changes and other risk reduction strategies to prevent dementia and to identify potential treatments, cure of disease-modifying medicines to treat dementia; and
-
To promote such other charitable purpose as the trustees from time to time may determine with a view to assisting those living with dementia and their carers and those who may in the future suffer from dementia
REVIEW OF THE YEAR’S ACTIVITIES, ACHIEVEMENTS
The Charity’s income consists exclusively of grant income and totalled to £323,318 (2023: £283,947) for the 12-month period to 31 March 2024.
Total expenditure in the period was £334,365 (2023: £324,056) which included support costs of £134,127 (2023: £141,404). An overall deficit of £11,047 (2023: £40,109) remains at 31 March 2024, all of which is unrestricted.
PLANS FOR FUTURE PERIODS
The WDC’s mission is to support and challenge the international community on delivering on the 2025 goals. In 2023/24 the Council will continue to focus on its mission in the priority areas of research, awareness & stigma, care and risk reduction through global advocacy, global leadership and building global networks of individuals and organizations committed to improving the lives of people with dementia and their care givers.
GOING CONCERN
The trustees have a reasonable expectation that the charity has adequate resources to continue in operational existence for the foreseeable future being a period of at least 12 months from approval of the financial statements. No material uncertainties in relation to the ability of the charity to continue on a going concern basis have been identified by the trustees. Thus, they continue to adopt the going concern basis of accounting in preparing the financial statements.
FUNDRAISING
The charity had no fundraising activities requiring disclosure under S162A of the Charities Act 2011. The Charity accounts comply with the Statement of Recommended Practice (SORP) issued in 2019, other current statutory requirements, and the requirements of the Trust Deed.
3
WORLD DEMENTIA COUNCIL TRUSTEES’ REPORT
FOR THE YEAR ENDED 31 MARCH 2024
TRUSTEES’ REMUNERATION AND EXPENSES
The trustees received no remuneration either this year or in the previous year.
RESERVES POLICY
It is the Trustees’ policy to maintain a level of free reserves which provides a stable base for their continuing activities, whilst at the same time ensuring excessive funds are not accumulated and the Trustees have considered satisfactory the level of unrestricted reserves held, which amounted to £33,280 (2023: £44,327) at the end of the year. WDC's reserves policy targets two to four months of operating costs, equivalent to £55,727 for two months. This year, reserves amounted to £33,280, falling short of the target due to delays in donations. To address this, donations will be received at regular intervals moving forward, ensuring the reserves policy is achieved.
PRINCIPAL RISKS AND UNCERTAINTIES
The Trustees have considered the major risks to which the Charity is exposed, have reviewed those risks and established systems and procedures to manage them. The Trustees consider that the principal risks relate to the engagement of G7 and G20 governments in developing dementia policy and continued international co-operation to drive forward progress.
The WDC council has over half the countries on the G20 represented round the table. Through working with council members and others we will continue to build strong links with the G7 and G20 to deliver on the mission.
STATEMENT OF TRUSTEES’ RESPONSIBILITIES
The Trustees are responsible for preparing the Trustees’ Report and the financial statements in accordance with applicable law and regulations.
Charity law requires the Trustees to prepare financial statements for each financial year in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards) and applicable law.
Under charity law the Trustees must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the Charity and of its net incoming/outgoing resources for that period. In preparing these financial statements, the trustees are required to:
-
select suitable accounting policies and then apply them consistently;
-
follow applicable UK Accounting Standards and the Charities SORP, disclosing and explaining any departures in the accounts;
-
make judgments and estimates that are reasonable and prudent;
-
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the Charity will continue to operate.
4
WORLD DEMENTIA COUNCIL
FOR THE YEAR ENDED 31 MARCH 2024
TRUSTEES’ REPORT
STATEMENT OF TRUSTEES’ RESPONSIBILITIES (CONTINUED)
The Trustees are responsible for keeping proper accounting records that are sufficient to show and explain the Charity’s transactions and disclose with reasonable accuracy at any time the financial position of the charity and enable them to ensure that the financial statements comply with the Charities Act 2011. They are also responsible for safeguarding the assets of the Charity and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
Approved by the Trustees on 22 January 2025 and signed on their behalf by:
Philippus Scheltens Chair of WDC Trustees
5 5
WORLD DEMENTIA COUNCIL TRUSTEES’ REPORT
FOR THE YEAR ENDED 31 MARCH 2024
INDEPENDENT EXAMINER’S REPORT TO THE TRUSTEES OF WORLD DEMENTIA COUNCIL
I report to the Trustees on my examination of the accounts of World Dementia Council (“the Trust”) for the year ended 31 March 2024 which are set out on pages 7 to 19.
Respective responsibilities of Trustees and examiner
As the trustees of the Trust, you are responsible for the preparation of the accounts in accordance with the requirements of the Charities Act 2011 (‘the Act’).
I report in respect of my examination of the Trust’s accounts conducted under section 145 of the 2011 Act and in conducting 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 can confirm that I am qualified to undertake the examination because I am a registered member of the Institute of Chartered Accountants of Scotland which is one of the listed bodies.
I have completed my examination. I confirm that no matters have come to my attention giving me cause to believe that in any material respect:
-
accounting records were not kept in respect of the charity as required by section 130 of the 2011 Act; or
-
the accounts do not accord with those records; or
-
the accounts 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.
Steve Harper CA (ICAS) DChA HaysMac LLP 10 Queen Street Place London EC4R 1AG Date: 22 January 2025
6
WORLD DEMENTIA COUNCIL STATEMENT OF FINANCIAL ACTIVITIES FOR THE YEAR ENDED 31 MARCH 2024
| Income from: Charitable activities TOTAL INCOME Expenditure on: Charitable activities TOTAL EXPENDITURE NET EXPENDITURE Total Funds Brought Forward Total Funds Carried Forward |
Notes Unrestricted Funds Restricted Funds Total Funds 31 March 2024 Total Funds 31 March 2023 £ £ £ £ 2 208,051 115,267 323,318 283,947 |
|---|---|
| 208,051 115,267 323,318 283,947 |
|
| 3 219,098 115,267 334,365 324,056 |
|
| 219,098 115,267 334,365 324,056 |
|
| (11,047) - (11,047) (40,109) |
|
| 44,327 - 44,327 84,436 |
|
| 33,280 - 33,280 44,327 |
There are no gains or losses other than shown above and all activities are continuing. Notes 1 to 10 form an integral part of these accounts.
7
WORLD DEMENTIA COUNCIL
BALANCE SHEET
FOR THE YEAR ENDED 31 MARCH 2024
| Notes CURRENT ASSETS Debtors 4 Cash and deposits TOTAL CURRENT ASSETS CURRENT LIABILITIES Creditors payable within one year 5 NET ASSETS FUNDS Unrestricted funds 6 Restricted funds TOTAL FUNDS Notes 1 to 10 form an integral part of these accounts. |
2024 2023 £ £ 11,703 69,808 64,967 26,667 |
|---|---|
| 76,670 96,475 |
|
| (43,390) (52,148) |
|
| 33,280 44,327 |
|
| 33,280 44,327 - - |
|
| 33,280 44,327 |
|
These financial statements were approved by the Trustees on 22 January 2025 and were signed on its behalf by:
Philippus Scheltens Chair of the Trustees
8
WORLD DEMENTIA COUNCIL
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 MARCH 2024
| 12 months to 31 March 2024 Notes £ Net cash inflow from operations (i) 38,300 Change in cash and cash equivalents in 38,300 the reporting period Cash and cash equivalents at the beginning of the period 26,667 Cash and cash equivalents at the end of the period 64,967 |
12 months to 31 March 2024 Notes £ Net cash inflow from operations (i) 38,300 Change in cash and cash equivalents in 38,300 the reporting period Cash and cash equivalents at the beginning of the period 26,667 Cash and cash equivalents at the end of the period 64,967 |
12 months to 31 March 2023 £ (25,366) (25,366) 52,033 |
|---|---|---|
| 64,967 | 26,667 | |
| (i) Reconciliation of net income Net expenditure for the year (Increase)/ decrease in debtors (Decrease)/Increase in creditors Net cash (outflow)/inflow from operations |
2024 £ (11,047) 58,105 (8,758) 38,300 |
2023 £ (40,109) 2 14,741 |
|---|---|---|
| (25,366) | ||
9
WORLD DEMENTIA COUNCIL NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2024
1. ACCOUNTING POLICIES
1.1 Charity Information
World Dementia Council is a Public Benefit Entity registered as a Charitable Incorporated Organisation (CIO) in England and Wales. It was formed on 14[th] December 2016 and its charity number is 1170743. Its registered office address is 4[th] Floor, Rex House, 4-12 Regent Street St James, London SW1Y 4PE.
1.2 Basis of preparation
The financial statements have been prepared in accordance with the Charities SORP (FRS102) applicable to charities preparing their accounts in accordance with FRS102 the Financial Reporting Standard applicable in the UK and Republic of Ireland and the Charities Act 2011 and UK Generally Accepted Practice. Assets and liabilities are initially recognised at historical cost or transaction value unless otherwise stated in the relevant accounting policy notes.
The functional currency of the charity is considered to be GBP because that is the currency of the primary economic environment in which the charity operates. The accounts are prepared in round pounds.
1.3 Critical accounting judgements and key sources of estimation uncertainty
In the application of the accounting policies, Trustees are required to make judgement, estimates and assumptions about the carrying value of assets and liabilities that are not readily apparent from other sources. The estimates and underlying assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised if the revision affects only that period, or in the period of the revision and future periods if the revision affects current and future periods.
In the view of the Trustees, no assumptions concerning the future or estimation uncertainty affecting assets or liabilities at the balance sheet date are likely to result in a material adjustment to their carrying amounts in the next financial year.
10
WORLD DEMENTIA COUNCIL NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2024
1.4 Going Concern
The Trustees have reviewed the Charity’s financial position and forecast and have reasonable assurance that it has adequate resources to continue operating for at least the next 12 months. After considering potential risks and external factors, the Trustees are confident that the Charity will meet its obligations as they fall due, and therefore, the financial statements are prepared on a going concern basis.
1.5. Income
Income is recognised when the charity has entitlement to the funds, any performance conditions attached to the item of income has been met, and where it is probable that the income will be received, and the amount can be measured reliably.
Income from government and other grants is recognised when the charity has entitlement to the funds, any performance conditions attached to the grants have been met and where it is probable that the income will be received, and the amount can be measured reliably.
1.6. Expenditure
Expenditure is recognised in the period to which it is incurred and includes attributable VAT which cannot be recovered.
Support costs comprise of administration costs are allocated to the various cost categories on the basis of an estimate of staff time attributable to each activity.
Governance costs are the expenses incurred by the charity in meeting their statutory and constitutional requirements and include Trustees’ expenses and external audit fees.
1.7. Operating Leases
Operating leases and the payments made under them are charged to the statement of financial activities on a straight-line basis over the lease term.
1.8. Funds
Unrestricted General Funds The funds are available at any time for the use at the discretion of Trustees for furtherance of the charity’s activities and objectives.
Restricted Funds Grants received which are earmarked by the donor for specific purposes. Such purposes are within the overall aims of the charity.
1.9. Debtors
Aged and other debtors are recognised at the settlement amount. Prepayments are valued at the amount prepaid.
11
WORLD DEMENTIA COUNCIL NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024
1.10. 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.
1.11. Liabilities and provisions
Liabilities are recognised when there is an obligation at the Balance sheet date as a result of a past event, it is probable that a transfer of economic benefit will be required in settlement, and the amount of the settlement can be estimated reliably.
Liabilities are recognised at the amount that the Charity anticipates it will pay to settle the debt or the amount it has received as advanced payments for the goods or services it must provide.
Provisions are measured at the best estimate of the amounts required to settle the obligation. Where the effect of the time value of money is material, the provision is based on the present value of those amounts, discounted at the pre-tax discount rate that reflects the risks specific to the liability. The unwinding of the discount is recognised in the statement of financial activities as a finance cost.
1.12. Financial instruments
Basic financial instruments are initially recognised at transaction value and subsequently measured at amortised cost, with the exception of investments which are held at fair value.
Financial assets held at amortised cost comprise cash at bank and in hand, together with trade and other debtors. Cash at bank and in hand is defined as all cash held in instant access and short notice bank accounts and used as working capital.
Financial liabilities held at amortised cost comprise all creditors except social security and other taxes, deferred income, and provisions.
12
WORLD DEMENTIA COUNCIL NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2024
2. INCOME FROM CHARITABLE ACTIVITIES
| Trust, foundations, and other grants Trusts, foundations, and other grants |
Unrestricted Restricted 2023 £ £ £ 223,152 60,795 283,947 Un- Restricted 2024 2023 Restricted fund Fund £ £ 208,051 115,267 323,318 283,947 208,051 115,267 323,318 283,947 |
|
|---|---|---|
| 223,152 60,795 283,947 |
The London Summit was funded by Alzheimer’s Drug Discovery Foundation , Alzheimer's Society, Gates Ventures, AARP, and Alzheimer’s Association (restricted) as a restricted grant and all funds were spent and there were no unfulfilled conditions. All other activities were from unrestricted funds.
13
WORLD DEMENTIA COUNCIL NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2024
ANALYSIS OF EXPENDITURE
(a) Charitable Expenditure
| Campaigns and advocacy Awareness Care & Research Promote and charitable purposes and WDC Meetings Cost Support Total charitable expenditure |
Direct costs Support costs Total 2024 Total 2023 £ £ £ 23,033 - 23,033 60,869 30,969 - 30,969 30,494 15,485 - 15,485 15,247 130,751 - 130,751 76,042 - 134,127 134,127 141,404 |
|---|---|
| 200,238 134,127 334,365 324,056 |
| Campaigns and advocacy Awareness Care & Research Promote other charitable purposes and WDC Meetings Cost Support Total charitable expenditure |
Direct costs Support costs Total 2023 £ £ £ 60,869 - 60,869 30,494 - 30,494 15,247 - 15,247 76,042 - 76,042 - 141,404 141,403 |
|---|---|
| 182,652 141,404 324,056 |
14
WORLD DEMENTIA COUNCIL
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2024
| (b) Support Costs Engagement – Event Attendance Re-charged salary cost Marketing Office cost Insurance Staff training Legal and Professional Fees paid to independent examiner Bank charges Event hosting costs |
Total 2024 £ Total 2023 £ 36,708 32,519 28,053 36,241 6,195 5,282 42,570 45,123 1,078 983 5,397 6,552 9,309 8,828 2,700 2,220 358 358 1,759 3,298 |
|---|---|
| 134,127 141,404 |
| (c)Governance included in support costs: Remuneration paid to independent examiner for - Independent examination |
2024 2023 £ £ 2,700 2,220 |
|---|---|
| 2,700 2,220 |
There has been an average of 2 (2023: 2) employees within the period. The total cost of consultants and recharged staff costs are included in the below:
| echarged staff costs are included in the below: | ||
|---|---|---|
| 2024 | 2023 | |
| £ | £ | |
| Charitable Activities | 176,170 | 121,858 |
| Support Activities | 28,053 | 36,241 |
| 204,223 | 158,099 |
15
WORLD DEMENTIA COUNCIL
FOR THE YEAR ENDED 31 MARCH 2024
NOTES TO THE FINANCIAL STATEMENTS
| Wages and Salaries Social Security Costs Employer Pension Costs Consultants and Recharged costs |
2024 £ 2023 £ 173,482 126,808 16,576 17,291 13,879 13,714 286 286 |
|---|---|
| 204,223 158,099 |
The trustees are considered to be the key management personnel.
4. DEBTORS: amounts receivable due within one year
| Accrued income Other debtors 5. CREDITORS: amounts falling due within one year Accruals Trade creditors Other creditors |
2024 2023 £ £ - 57,561 11,703 12,247 |
|---|---|
| 11,703 69,808 |
|
2024 2023 £ £ 27,095 19,858 5,617 10,014 10,678 22,276 |
|
| 43,390 52,148 |
5. CREDITORS: amounts falling due within one year
16
WORLD DEMENTIA COUNCIL
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2024
6. FUNDS
World Dementia Council’s funds are analysed under the following headings:
a) UNRESTRICTED FUNDS
Unrestricted funds represent accumulated income from activities and other sources that are available for the general purposes of the World Dementia Council.
b) RESTRICTED FUNDS
Restricted grants received for the period were for the London Summit.
7. SUMMARY OF MOVEMENTS ON MAJOR FUNDS FOR THE PERIOD
| Unrestricted funds |
Restricted funds |
2024 | 2023 | |
|---|---|---|---|---|
| £ | £ | £ | £ | |
| Brought forward funds | 44,327 | - | 44,327 | 84,436 |
| Income | 208,051 | 115,267 | 323,318 | 283,947 |
| Expenditure | (219,098) | (115,267) | (334,365) | (324,056) |
| Carried forward funds | 33,280 | - | 33,280 | 44,327 |
17
WORLD DEMENTIA COUNCIL NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2024
8. RELATED PARTY TRANSACTIONS
During the year the trustees did not receive any remuneration or reimbursed any expenses. Similarly, no remuneration or expense reimbursement was provided in the previous year.
WDC and Alzheimers Association are related parties due to Joanne Pike being the vice chair of WDC and CEO of Alzheimers Association.
WDC and Vradenburg Foundation are related parties due to Mr.George Vradenburg being a Trustee of WDC and President of Vradenburg Foundation.
| During the year WDC received income as follows: Alzheimers Association (unrestricted) Vradenburg Foundation Home Instead General donations Restricted income – Alzheimer’s Drug Discovery Foundation Restricted income – Alzheimer’s Society Restricted income - Gates Ventures Restricted income - AARP Restricted income – Alzheimer’s Association (restricted) Total |
2024 2023 £ £ 156,852 81,959 51,155 83,631 - 57,561 44 - 19,694 40,804 20,182 20,016 20,046 19,991 28,279 - 27,065 - |
|---|---|
| 323,318 283,946 |
At the year-end there were no balances owing from the above related entities. Similarly, no balances owing from the above related entities in the previous year.
9. OPERATING LEASE COMMITMENT
At 31 March 2024 WDC had future minimum lease payments which are as follows:
| Land and buildings Within 1 year Within 2-5 years Total |
2024 2023 £ £ 37,440 18,655 37,440 18,655 |
|---|---|
| 74,880 37,310 |
Total rental expense for the period was £38,128 (2023: £34,097).
18
WORLD DEMENTIA COUNCIL NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2024
10. 2023 STATEMENT OF FINANCIAL ACTIVITIES
| Unrestricted | Restricted | 2023 | |
|---|---|---|---|
| £ | £ | £ | |
| Income | 223,152 | 60,795 | 283,947 |
| Expenditure | (263,262) | (60,795) | (324,056) |
| Net Expenditure | (40,109) | - | (40,109) |
19