Docusign Envelope ID: 866FA8C2-0B21-4944-A76B-8D1C7F33458D 


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

## **From  01/09/2023     To     31/08/2024** 

**Charity name: Open Doors Project (Hull)** 

## **Charity registration number: 1200838** 

## **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 promotion of social inclusion for the public<br>benefit among refugees, asylum seekers, and<br>migrant workers in the city of Hull who are socially<br>excluded on the grounds of their social and<br>economic position, to relieve the needs of such<br>people, and assist themtointegrateinto society.|
|Summary of the main<br>activities in relation to those<br>purposes for the public<br>benefit, in particular, the<br>activities, projects or services<br>identified in the accounts.|Para 1.17 and<br>1.19|Providing:<br>A) Food, clothing, and household items;<br>B) Advocacy and general support, including<br>through assistance with securing<br>accommodation, interpretation and<br>translation services, job search assistance,<br>and English classes;<br>C) Recreational and volunteer activities;|
|Statement confirming<br>whether the trustees have<br>had regard to the guidance<br>issued by the Charity<br>Commission on public<br>benefit|Para 1.18|The trustees have had regard to the<br>guidance  issued by the Charity Commission<br>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 



Docusign Envelope ID: 866FA8C2-0B21-4944-A76B-8D1C7F33458D 

Contribution made by Para 1.38 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|Open Doors Project (Hull) will be celebrating<br>its 25thyears of existence in 2025, therefore<br>we are planning series of events in<br>celebration of this milestone.<br>Following thepandemic, which interrupted<br>most of our activiti.es, we have gradually<br>rebuiltThe year in review has seen an<br>increase in the number of clients needing<br>legal support after receiving their initial<br>decisions from the Home Office.  More<br>clients have also become destitute after<br>being refused asylum and their support has<br>ceased with no accommodation Open Doors<br>helps with food parcels, cash for the<br>destitute, advice and practical assistance<br>and most importantly, a safe  place to ,eat<br>and socialise, rather than wandering the<br>streets andlocalparks|



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

|Achievements against<br>objectives set|Para 1.41||
|---|---|---|
|Performance of fundraising<br>activities against objectives<br>set|Para 1.41||
|Investment performance<br>against objectives|Para 1.41||
|Other|||





Docusign Envelope ID: 866FA8C2-0B21-4944-A76B-8D1C7F33458D 

## **Financial Review** 

|**Financial Review**|||
|---|---|---|
|Review of the charity’s<br>financial position at the end<br>of the period|Para 1.21|During the year ended 31/08/2024 the<br>charity had an income over expenditure<br>deficit of £7,239 (2024) compared to deficit<br>£30,374 (2023). The surplus from prior years<br>stands at £45,458 is carried forward to next<br>yeartofurther fund the charity’s objectives.|
|Statement explaining the<br>policy for holding reserves<br>stating why they are held|Para 1.22|The trustees aim to hold 6 months of core<br>costs, to cover redundancy and winding up<br>costs should that need arise.|
|Amount of reservesheld|Para 1.22|£11,989heldinsavings account.|
|Reasons for holding zero<br>reserves|Para 1.22||
|Details of fund materially in<br>deficit|Para 1.24||
|Explanation of any<br>uncertainties about the<br>charity continuing as a going<br>concern|Para 1.23||



## **Additional information (optional)** 

You may choose to include further statements where relevant about: 

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





Docusign Envelope ID: 866FA8C2-0B21-4944-A76B-8D1C7F33458D 

## **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|We seek applications from interested<br>parties; they meet with the chair of trustees<br>and attend a meeting as an observer. If they<br>express an interest then to join the board,<br>the trustees take a vote to confirm the<br>appointment. They are then registered with<br>the charity commission and attend future<br>meetings as a trustee. Between these<br>meetings they will have a period of induction<br>and training in their role|
|**Additional information (optional)**<br>You may choose to include further statements||where relevant about:|
|Policies and procedures<br>adopted for the induction and<br>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|||



## **Reference and Administrative details** 

> Charity name **Open Doors Project (Hull)** Other name the charity uses Registered charity number 1200838 Charity’s principal address 91Princes Avenue Hull HU5 3QP 



Docusign EnvelopÈ ID". 866FA8C2-OB214944-A768-8D1C7F33458D

Docusign Envelope ID: 866FA8C2-0B21-4944-A76B-8D1C7F33458D 

**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) entitled**<br>**to appoint trustee(if any)**|
|---|---|---|---|---|
||Rev Michael Anthony Neal|Chair|||
||Ian David Morris|Trustee|||
||Roxana Shomari|Trustee|||
||Karen Ruth Van Diesen|Trustee|||
||Peter Wheldale|Trustee|||
||Carole Mowforth|Trustee|||
||Doreen Skiven|Trustee|||
||Jean Rippon|Trustee|||
||Peter John Vince|Trustee|||
||Barrie Thompson|Treasurer|||
||||||
||||||
||||||
||||||
||||||
||||||
||||||
||||||
||||||
||||||



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

Name of trustees holding title to property belonging to the charity 

**Trustee name Dates acted if not for whole year** 



Docusign Envelope ID: 866FA8C2-0B21-4944-A76B-8D1C7F33458D 

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

Description of the assets held in this capacity 

Name and objects of the charity on whose behalf the assets are held and how this falls within the custodian charity’s objects Details of arrangements for safe custody and segregation of such assets from the charity’s own assets 

## **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** 



Docusign Envelope ID: 866FA8C2-0B21-4944-A76B-8D1C7F33458D 

## **Declarations** 

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

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

|**Signature(s)**<br>**Full name(s)**<br>**Position (eg Secretary,**<br>**Chair, etc)**<br>**Date**|||
|---|---|---|
||Rev Michael Anthony Neal||
||<br> <br>Chair||
||07/03/2025||
||07/03/2025||





Docusign Envelope ID: 866FA8C2-0B21-4944-A76B-8D1C7F33458D 

## **Open Doors Project (Hull)** 

**Charity No. 1200838** 

## **Trustees' Report and Unaudited Accounts** 

**31 August 2024** 



Docusign Envelope ID: 866FA8C2-0B21-4944-A76B-8D1C7F33458D **Open Doors Project (Hull) Contents** 

||Pages|
|---|---|
|Trustees' Annual Report|2|
|Independent Examiner's Report|3|
|Statement of Financial Activities|4|
|Balance Sheet|5|
|Notes to the Accounts|6 to 9|
|Detailed Statement of Financial Activities|10 to 11|



Page 1 



Docusign Envelope ID: 866FA8C2-0B21-4944-A76B-8D1C7F33458D 

**Open Doors Project (Hull) Trustees Annual Report** 

The trustees present their report with the unaudited financial statements of the charity for the year ended 31 August 2024. 

## **REFERENCE AND ADMINISTRATIVE DETAILS** 

## **Charity No. 1200838** 

## **Trustees** 

The following trustees served during the year: 

I.D. Morris (Appointed on 31 July 2024) C. Mowforth M.A. Neal (Appointed on 07 September 2023) J. Rippon R. Shomari (Appointed on 21 March 2024) D. Skiven B. Thompson K.R. Van Diesen (Appointed on 01 February 2024) P.J. Vince P. Wheldale 

## **Accountants** 

Solutions Accountancy & Bookkeeping Ltd 1 The Mews Little Brunswick Street Huddersfield HD1 5JL 

## **Statement of trustees' responsibilities in relation to the financial statements** 

The charity trustees are responsible for preparing a trustees' annual report and financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice). 

The trustees are responsible for keeping proper accounting records that disclose with reasonable accuracy at any time the financial position of the charity and to enable them to ensure that the financial statements comply with the Charities Act 2011, the applicable Charities (Accounts and Reports) Regulations, and the provisions of the Trust deed. The Trustees are also responsible for safeguarding the assets of the charity and hence taking reasonable steps for the prevention and detection of fraud and other irregularities. 

Signed on behalf of the charity's trustees 


M.A. Neal Trustee 07 March 2025 

Page 2 



Docusign Envelope ID: 866FA8C2-0B21-4944-A76B-8D1C7F33458D **Open Doors Project (Hull) Independent Examiners Report** 

## **Independent Examiner's Report to the trustees of Open Doors Project (Hull)** 

I report to the trustees on my examination of the financial statements of Open Doors Project (Hull) for the year ended 31 August 2024. 

## **Responsibilities and basis of report** 

As the charity's trustees 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 can 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: 

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

- the financial statements do not accord with those records; or 

- the financial statements do not comply with the applicable requirements concerning the form and content of financial statements set out in the Charities (Accounts and Reports) Regulations 2008 other than any requirement that the financial statements 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 financial statements to be reached. 


CPAA 

Solutions Accountancy & Bookkeeping Ltd 1 The Mews 

Little Brunswick Street Huddersfield 

HD1 5JL 07 March 2025 

Page 3 



Docusign Envelope ID: 866FA8C2-0B21-4944-A76B-8D1C7F33458D **Open Doors Project (Hull) Statement of Financial Activities** 

## **for the year ended 31 August 2024** 

|**Notes**<br>**Income and endowments**<br>**from:**<br>Donations and legacies<br>2<br>Other<br>3<br>**Total**<br>**Expenditure on:**<br>Other<br>4<br>**Total**<br>Net gains on investments<br>**Net expenditure**<br>5<br>Transfers between funds<br>**Net expenditure before other**<br>**gains/(losses)**<br>**Other gains and losses**<br>**Net movement in funds**<br>**Reconciliation of funds:**<br>Total funds brought forward<br>**Total funds carried forward**||**Unrestricted**<br>**funds**|**Restricted**<br>**funds**|**Total funds**|**Total funds**|
|---|---|---|---|---|---|
|||**2024**|**2024**|**2024**|**2023**|
|||**£**|**£**|**£**|**£**|
|||||||
|||83,277|-|83,277|66,166|
|||1,067|-|1,067|775|
|||84,344|-|84,344|66,941|
|||||||
|||77,558|14,025|91,583|97,315|
|||77,558|14,025|91,583|97,315|
|||-|-|-|-|
|||6,786|(14,025)|(7,239)|(30,374)|
|||-|-|-|-|
|||6,786|(14,025)|(7,239)|(30,374)|
|||||||
|||6,786|(14,025)|(7,239)|(30,374)|
|||||||
|||30,966|21,731|52,697|83,071|
|||37,752|7,706|45,458|52,697|
|||||||
|||||||
|||||||



Page 4 



Docusign Envelope ID: 866FA8C2-0B21-4944-A76B-8D1C7F33458D **Open Doors Project (Hull) Balance Sheet** 

## **at 31 August 2024** 

|**Charity No. 1200838**<br>**Current assets**<br>Cash at bank and in hand<br>**Creditors:**Amount falling due within one year<br>7<br>**Net current assets**<br>**Total assets less current liabilities**<br>**Net assets excluding pension asset or liability**<br>**Total net assets**<br>**The funds of the charity**<br>**Restricted funds**<br>8<br>Restricted income funds<br>**Unrestricted funds**<br>8<br>General funds<br>**Reserves**<br>8<br>**Total funds**|**2024**<br>**£**<br>46,238<br>46,238<br>(780)<br>45,458<br>45,458<br>45,458<br>45,458<br>7,706<br>7,706<br>37,752<br>37,752<br>45,458|**2023**<br>**£**<br>52,697|
|---|---|---|
|||52,697<br>-|
|||52,697<br>52,697|
|||52,697|
|||52,697|
|||21,731|
|||21,731<br>30,966|
|||30,966|
|||52,697|



Approved by the trustees on 07 March 2025 

And signed on their behalf by: 


M.A. Neal Trustee 07 March 2025 

Page 5 



Docusign Envelope ID: 866FA8C2-0B21-4944-A76B-8D1C7F33458D 

**Open Doors Project (Hull) Notes to the Accounts** 

## **for the year ended 31 August 2024** 

- 1 **Accounting policies** 

## **Basis of preparation** 

The financial statements have been prepared in accordance with Statement of Recommended Practice: Accounting and Reporting by Charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic if Ireland (FRS 102) issued on 16 July 2014 and the Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland (FRS 102) and the Charities Act 2011. 

## **Fund accounting** 

- Unrestricted funds These are available for use at the discretion of the trustees in furtherance of the general objects of the charity. 

- Designated funds These are unrestricted funds earmarked by the trustees for particular purposes. Revaluation funds These are unrestricted funds which include a revaluation reserve representing the restatement of investment assets at their market values. 

- Restricted funds These are available for use subject to restrictions imposed by the donor or through terms of an appeal. 

## **Income** 

- Recognition of Income is included in the Statement of Financial Activities (SoFA) when the charity income becomes entitled to, and virtually certain to receive, the income and the amount of the income can be measured with sufficient reliability. 

- Income with related Where income has related expenditure the income and related expenditure is expenditure reported gross in the SoFA. 

- Donations and Voluntary income received by way of grants, donations and gifts is included in the legacies the SoFA when receivable and only when the Charity has unconditional entitlement to the income. 

- Tax reclaims on Income from tax reclaims is included in the SoFA at the when the gift aid is donations and gifts received. Volunteer help The value of any volunteer help received is not included in the accounts. Investment income This is included in the accounts when receivable. 

Page 6 



Docusign Envelope ID: 866FA8C2-0B21-4944-A76B-8D1C7F33458D 

**Open Doors Project (Hull)** 

**Notes to the Accounts** 

## **Expenditure** 

Recognition of Expenditure is recognised on an accruals basis. Expenditure includes any VAT which expenditure cannot be fully recovered, and is reported as part of the expenditure to which it relates. 

Expenditure on These comprise the costs associated with attracting voluntary income, fundraising raising funds trading costs and investment management costs. Expenditure on These comprise the costs incurred by the Charity in the delivery of its activities and charitable activities services in the furtherance of its objects, including the making of grants and governance costs. 

Governance costs These include those costs associated with meeting the constitutional and statutory requirements of the Charity, including any audit/independent examination fees, costs linked to the strategic management of the Charity, together with a share of other administration costs. 

- Other expenditure These are support costs not allocated to a particular activity. 

## **Taxation** 

The charity is exempt from tax on its charitable activities. 

## **Trade and other creditors** 

Short term creditors are measured at the transaction price. Other creditors and provisions 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 and provisions are normally recognised at their settlement amount after allowing for any trade discounts due. 

## 2 **Income from donations and legacies** 

|Grants<br>Acts435 Grants<br>Donations<br>Gift Aid<br>**Other income**<br>Bank Interest<br>Other receipts|**Unrestricted**<br>**£**<br>51,000<br>1,475<br>28,268<br>2,534<br>83,277<br>**Unrestricted**<br>**£**<br>892<br>175<br>1,067|**Total**<br>**2024**<br>**£**<br>51,000<br>1,475<br>28,268<br>2,534<br>83,277<br>**Total**<br>**2024**<br>**£**<br>892<br>175<br>1,067|**Total**<br>**2023**<br>**£**<br>31,220<br>2,765<br>30,006<br>2,175|
|---|---|---|---|
||||66,166|
||||**Total**<br>**2023**<br>**£**<br>693<br>82|
||||775|



## 3 **Other income** 

Page 7 



Docusign Envelope ID: 866FA8C2-0B21-4944-A76B-8D1C7F33458D **Open Doors Project (Hull) Notes to the Accounts** 

## 4 **Other expenditure** 

|Employee costs<br>General administrative costs<br>Legal and professional costs<br>5<br>**Net expenditure before transfers**<br>This is stated after charging:<br>Independent Examiner's fee<br>6<br>**Staff costs**<br>Salaries and wages<br>No employee received emoluments in excess<br>7<br>**Creditors:**<br>amounts falling due within one year<br>Accruals<br>8<br>**Movement in funds**<br>**Restricted funds:**<br>**Restricted income funds:**<br>SP7<br>_Total_<br>**Unrestricted funds:**<br>**General funds**<br>**Total funds**|**Unrestricted**<br>**£**<br>46,293<br>30,485<br>780<br>77,558<br>of £60,000.|**Restricted**<br>**£**<br>-<br>14,025<br>-<br>14,025<br>**2024**<br>**£**<br>780<br>**2024**<br>46,293<br>46,293<br>**2024**<br>**£**|**Total**<br>**2024**<br>**£**<br>46,293<br>44,510<br>780<br>91,583|**Total**<br>**2023**<br>**£**<br>42,734<br>54,581<br>-|
|---|---|---|---|---|
|||||97,315|
|||||**2023**<br>**£**<br>-<br>**2023**<br>42,734|
|||||42,734|
|||||**2023**<br>**£**|
|||780||-|
||**At 1**<br>**September**<br>**2023**<br>21,731<br>21,731<br>30,966<br>52,697|780<br>**Incoming**<br>**resources**<br>**(including**<br>**other**<br>**gains/losses**<br>**)**<br>**£**<br>-<br>-<br>84,344<br>84,344|**Resources**<br>**expended**<br>**£**<br>(14,025)<br>(14,025)<br>(77,558)<br>(91,583)|-|
|||||**At 31**<br>**August**<br>**2024**<br>**£**<br>7,706|
|||||7,706|
|||||37,752|
|||||45,458|



Purposes and restrictions in relation to the funds: 

Restricted funds: SP7 Food Support for 12 months plus purchase of racking 

Page 8 



Docusign Envelope ID: 866FA8C2-0B21-4944-A76B-8D1C7F33458D **Open Doors Project (Hull)** 

**Notes to the Accounts** 

- 9 **Analysis of net assets between funds** 

|9<br>**Analysis of net assets between funds**||||
|---|---|---|---|
|Net current assets<br>10 **Reconciliation of net debt**<br>Cash and cash equivalents<br>Net debt|**At 1**<br>**September**<br>**2023**<br>**£**|**Unrestricted**<br>**funds**<br>**£**<br>45,458<br>45,458<br>**Cash flows**<br>**£**|**Total**<br>**£**<br>45,458|
||||45,458|
||||**At 31**<br>**August**<br>**2024**<br>**£**|
||52,697|(6,459)|46,238|
||52,697<br>52,697|(6,459)<br>(6,459)|46,238|
||||46,238|
|||||



Page 9 



Docusign Envelope ID: 866FA8C2-0B21-4944-A76B-8D1C7F33458D **Open Doors Project (Hull)** 

## **Detailed Statement of Financial Activities** 

## **for the year ended 31 August 2024** 

|**Income and endowments from:**<br>Donations and legacies<br>Grants<br>Acts435 Grants<br>Donations<br>Gift Aid<br>Other<br>Bank Interest<br>Other receipts<br>**Total income and endowments**<br>**Expenditure on:**<br>Employee costs<br>Salaries/wages<br>General administrative costs,<br>including depreciation and<br>amortisation<br>Destitute Refused (DRAs)<br>Accommodation Costs<br>Equipment and Materials<br>Acts435<br>Insurance<br>Food and Refreshment<br>Rental Hire<br>Sundry expenses<br>Legal and professional costs<br>Audit/Independent examination<br>fees<br>**Total of expenditure of other costs**<br>**Total expenditure**<br>Net gains on investments<br>**Net expenditure**<br>**Net expenditure before other**<br>**gains/(losses)**|**Unrestricted**<br>**funds**<br>**2024**<br>**£**<br>51,000<br>1,475<br>28,268<br>2,534<br>83,277<br>892<br>175<br>1,067<br>84,344<br>46,293<br>46,293<br>5,320<br>5,506<br>1,456<br>1,314<br>362<br>9,947<br>2,400<br>4,180<br>30,485<br>780<br>780<br>77,558<br>77,558<br>-<br>6,786<br>6,786|**Restricted**<br>**funds**<br>**2024**<br>**£**<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>8,733<br>-<br>-<br>-<br>5,137<br>-<br>155<br>14,025<br>-<br>-<br>14,025<br>14,025<br>-<br>(14,025)<br>(14,025)|**Total funds**<br>**2024**<br>**£**<br>51,000<br>1,475<br>28,268<br>2,534<br>83,277<br>892<br>175<br>1,067<br>84,344<br>46,293<br>46,293<br>5,320<br>14,239<br>1,456<br>1,314<br>362<br>15,084<br>2,400<br>4,335<br>44,510<br>780<br>780<br>91,583<br>91,583<br>-<br>(7,239)<br>(7,239)|**Total funds**<br>**2023**<br>**£**<br>31,220<br>2,765<br>30,006<br>2,175|
|---|---|---|---|---|
|||||66,166|
|||||693<br>82|
|||||775|
|||||66,941<br>42,734|
|||||42,734|
|||||6,500<br>23,871<br>1,696<br>3,707<br>326<br>14,064<br>50<br>4,367|
|||||54,581|
|||||-|
|||||-|
||||||
|||||97,315|
|||||97,315<br>-|
|||||(30,374)|
|||||(30,374)|



Page 10 



Docusign Envelope ID: 866FA8C2-0B21-4944-A76B-8D1C7F33458D **Open Doors Project (Hull) Detailed Statement of Financial Activities** 

|**Open Doors Project (Hull)**<br>**Detailed Statement of Financial Activities**<br>Envelope ID: 866FA8C2-0B21-4944-A76B-8D1C7F33458D|||||
|---|---|---|---|---|
|Other Gains<br>**Net movement in funds**<br>**Reconciliation of funds:**<br>Total funds brought forward<br>**Total funds carried forward**|-<br>6,786<br>30,966<br>37,752|-<br>(14,025)<br>21,731<br>7,706|-<br>(7,239)<br>52,697<br>45,458|-|
|||||(30,374)|
|||||83,071|
|||||52,697|



Page 11 

