## Trustees’ Annual Report **from 1 September 2020 to 31 August 2021** 

Company name: **International College of Oriental Medicine (UK) Ltd** 

**Charity registration number: Company Limited by Guarantee 1315642** 

## Principal Address: 

Van Buren House Green Hedges Avenue East Grinstead RH19 1DZ 

Tel: 01342 313106 email: info@orientalmed.ac.uk website: www.orientalmed.ac.uk 

## Objective 

To effectively support the practice and learning of traditional Acupuncture and its integration with modern national health systems providing an answer to the global crisis all national health services are experiencing today. 

ICOM’s objectives are 

1. To put patients at the centre of the clinical stage and treat them as individuals, encouraging them to understand and take responsibility for their own health. 

2. To reduce costs of effective medical interventions and benefit the community by providing affordable specialistic complementary/alternative treatment 



3. To relieve pressure from the NHS treating diseases that are normally addressed using potentially dangerous medications like opioids and NSAD. 

4. To advance the education of the public in the subject of Traditional Acupuncture 

5. To advance the education of the students by providing and assisting them in gaining a professional licentiate recognised by the British Acupuncture Council 

In summary 

**To provide, deliver and enhance the care and treatment of patients requiring medical treatment, healing the sick, care of the poor and the aged and to engage, train, instruct, educate and employ highly skilled Chinese Medical staff as necessary.** 

## Management and governance. 

The College’s mission statement: 

_To be a centre of excellence for acupuncture teaching, health care and research by the contemporary application of classical acupuncture._ 

The International College of Oriental Medicine (UK) Ltd is the oldest Acupuncture teaching institution in the UK and one of the oldest in Europe. The college, commonly known as ICOM, was founded in 1972 and since 1977 has had its residence in the company owned building in East Grinstead. ICOM is a **registered charity** which aims at forming highly specialised practicing acupuncturists over a period varying from three (full time student engagement) to five years (part time student engagement). 

## Structure of internal management and governance 

The day-to-day management and administration of the college is carried out by the **Management Team** , comprising of the Academic Director, Clinic Director, Student Administrator, Clinic and Practice Manager and Bursar headed by the Principal. Besides 2 full-time members (Student Administrator, Clinic and Practice Manager) the others all work part-time. The Team meets every 6 weeks and is generally attended by a representative from the Board of Governors. 




The Management Team is accountable to and guided by the **Board of Governors** . Our seven Governor members are drawn from a variety of professional backgrounds other than Oriental medicine; an elected faculty representative is also represented there.  They are responsible for the overall institutional and academic direction and strategic planning. They oversee the activities of the Principal ( **Accountable officer** ) ensuring that the charity is carrying out its purposes for the public benefit (the primary stakeholders being patients and students), complying with the current legislation in the best interest of the college students and clinic patients and responsibly managing the college resources. The Principal reports to the Governor members at Board Meetings so that any new policy the Programme Committee or the Management Team may propose is independently ratified by the Board. 

The **Programme Committee** comprises all course leaders and support teaching staff (27 part time lecturers) who meet three times a year to review academic standards, discuss and evaluate course material, monitor course development and delivery and ensure the on-going development and enhancement of learning and teaching according to the following three main drivers: 

## 1. **Student feedback** 

The Student College Representative reports formally to the Programme Committee and/or through student representatives for each group during meetings with the Management Team timetabled once a term 

## 2. **Student performance** 

## 3. **Faculty professional or pedagogic development** input. 

These activities are overseen and coordinated by the **Academic Advisory** 



**Board** comprising four senior members of the faculty and chaired by the principal. The academic Advisory Board meets every two months. 

## External relevant partners 

ICOM has no degree awarding powers; however, at least until 2022 the College will continue to have shared responsibilities with the **University of Greenwich (UoG)** with regard to programme specifications, processes for curriculum change and development, staff development and operational aspects of academic regulations.  The role of the University is to maintain responsibility for quality assurance, programme monitoring, **link tutor monitoring** and for student progression and award examination boards. Students enrolled prior to September 2018 abide by the University’s academic regulations for taught awards and University student policies (i.e. extenuating circumstances, academic appeals). **ICOM is responsible for the subject content** and annually reports to the UoG after major Review processes (the last review took place in December 2017) 

Furthermore, the College continues to engage with, and ensure compliance with all required processes, policies and requirements of the **British Acupuncture Accreditation Board (BAAB)** which is its professional and statutory partner. Students recruited from September 2018 are not eligible for student loan funding and do not receive the degree award. However, they follow exactly the same programme; there are no changes to the curriculum, staffing or assessment.  The award they receive is the same as all students have received since 1977, the **Licentiate in Acupuncture** , offering entry to professional registration in the UK with the **British Acupuncture Council (BAcC)** . 

As a Higher Education Alternative Provider ICOM complies with the requirements of the quality code and it is annually monitored by the **Quality Assurance Agency (QAA)** and **Office for Students (OfS)** . This ensures that our students are eligible for students finance through SLC(s), are monitored according to the indications of the Prevent Team and can resort, if needed, to the Office of the Independent Adjudicator (OIA). This will be the case at least until 2022 when the final cohort of current eligible students will have completed their degree award or withdrawn. 

## Operations of internal management and governance 

As per the guidelines of The Higher Education Code of Governance, OfS and the Nolan Principles of Public Life, ICOM governing body 

- has independent members who are fit and proper certified 

- its constitution, terms of reference and regulations are available on Companies House 

- keeps a register of relevant conflicts of interest 

- protects the reputation of ICOM by reviewing all the policies that are in place 



- in order to fulfil ICOM mission statement, monitors how the Management Team and Programme Committee enforce and follow those policies; the Board records these activities in the minutes of meetings which provide evidence of how the Board maintains oversight of the institution’s compliance with relevant legislation and regulations 

- acts as a critical friend, including advising on strategy and its effectiveness 

- • monitors the quality of educational provision ensuring that the requirements of all the external bodies (BAAB, UoG, QAA and OfS) are satisfied 

- reviews regularly ICOM’s finances overseeing 

   - the activities of the Student Administrator, who logs in the SLC funds on our dedicated server, and the Bursar, who processes these monies; 

   - the activities of the Clinic and College income and expenditures; 

   - these records are then are audited and certified by an independent accountant. 

This is achieved through a strong partnership with the Management Team and Programme Committee whose activities are coordinated by the Principal supported by the Director of Studies, Director of Clinic and Academic Advisory Board. An elected member of the programme committee ( **Faculty Representative** ) always sits at Board meetings to ensure that the students’, patients’ and staff members’ voice is heard. To increase clarity in reporting, the Director of Studies, Director of Clinic and members of the Academic Advisory Board are invited to Board Meetings and ad hoc designed Strategy days. Conversely, a member of the Board is customarily invited to Management Team and Programme Committee Meetings to hear directly the voice of staff and students. Furthermore, one of the directors is a member of the general public and patient of the ICOM clinic. Finally, Board members have access to all activities of the Management Team (Minutes of meetings, Planning, Notes and digital chats) through MS Office365 digital platform in order to ensure that, even though the Board of Governors meets three times a year, there is a continuous exchange of information between the Management Team and the Board. 

The members of the Programme Committee are **specialists** and/or **practitioners** in their own fields, mostly in acupuncture and other areas of Chinese medicine or conventional medicine. All leaders of academic courses are qualified teaching professionals, whereas Clinical courses are led by senior practitioners with at least 15 years of clinical experience. Collectively they are responsible for enhancement actions as part of the course monitoring, annual monitoring, assessment monitoring, response to external examiners commentary, and student feedback. Student feedback is collated via formal course evaluations, the Student College Representative reporting formally at Programme Committee Meetings, Students’ Portfolio presentation (as part of their professional development module) and through specifically timetabled meetings between student representatives and relevant members of the Management Team. 

Programme Committee members, supported by the student administrator, also have pastoral wellbeing duties and act as personal tutors who meet their tutees at least once per term (being available to offer additional support if 



## required). 

A selected group of teaching staff constitutes the clinic supervisors’ team who is responsible for the students’ technical/clinical education as well as the transmission of the ethical values informing Acupuncture intervention as laid out in the **British Acupuncture Council (BAcC) Code of Conduct** . The clinic supervisors are supported by the Clinic and Practice Manager and the Clinic Director. 

This combination of professional teaching skills and small class sizes results in a high level of personal student support and attention which is evidenced by the commendations received by the QAA team during their last annual monitoring visit and zero complaints escalated to the Office of the Independent Adjudicator (the college is part of the Independent student complaint scheme for England and Whales). 

## External stakeholders 

The award has been developed by the college programme team, with input from students, University colleagues, external examiners and the professional body. The validated degree programme has been designed to meet key UK higher education requirements. It meets the **UK Quality Code** for Higher Education requirements and levels of learning. The college follows traditional HE practice in that each full year of study enables students to gain 120 credits and over three full years, the degree award of 360 credits. The programme must therefore meet the requirements of our **university partner** and of the **Quality Assurance Agency** ; the learning outcomes of each course link back directly to the overarching aims of the programme. The assessment opportunities are carefully designed to meet learning outcomes and the standards set for the award are appropriate for qualifications at the level. 

## Academic Standards 

## **University** 

The University oversees the maintenance of academic standards relating to the programme and assists the College to ensure that standards are maintained and enhanced according to the UoG Quality Assurance Handbook. The University **Link Tutor** and the School’s Director of Learning and Quality lead this support. 

## **External Examiner** 

Appointed by the University, one of the roles of External Examiners (EE) is to ensure that integrity and appropriateness of academic standards are maintained. 

## **Link Tutor** 

The Link Tutor has responsibility for supporting the programme throughout the 



academic year. The Link Tutor chairs the Subject Assessment Panel meetings where college faculty members (Programme Committee) monitor each subject’s and students’ performance twice a year and discuss actions and proposed changes, alongside the external examiners. The Link Tutor also attends or chairs the Progression and Award Board meetings where the college’s courses are externally monitored and where student profiles are discussed. The Link Tutor also produces an annual report to evaluate the ongoing operation of the programme 

The outcome of the major reviews conducted by the University in December 2011 and again in January 2017 concluded that the programme was approved unconditionally 

## **BAAB** 

Professional accreditation by the professional acupuncture body (BAAB) entails annual and periodic monitoring of the programme. The ICOM programme continues to meet the requirements of the BAAB in terms of content, learning hours, clinic hours and codes of practice, evidenced in the mapping of all courses to the **Standards of Education and Training for Acupuncture** 2011 ( **SETA** ) and following the rules of the BAAB Accreditation Handbook. 

The BAcC’s SETA have informed all parts of the curriculum and learning outcomes for the programme. The programme has been designed to permit those students who successfully complete all courses at each level of the programme to satisfy the expectations and requirements of the SETA, thus equipping them with the professional standards and skills of the healthcare practitioner in acupuncture.  Successful graduates are eligible for professional registration with the BAcC. 

The BAcC **Standards of Practice for Acupuncture (SPA)** are the set of professional standards to which all practitioners must comply, and these reflect much of the learning and teaching taking place within the programme. The renewed accreditation visits are comprehensive and include observing lectures, observing clinic supervision, meetings with management team, lecturers, and students, examining all institutional documentation including financial accounts, resources, and facilities management. The University concluded in their major review in 2017 that “ICOM are subject to both QAA and BAAB monitoring processes with each having a different approach. The University are reassured that the BAAB ensures a bespoke QA process which is developmental, rigorous, illuminating and has produced an excellent result for ICOM. ICOM considers this to be a very important developmental process which enables them to be critical and to enhance standards professionally.”   The BAAB approved the programme unconditionally in April 2022 and awarded the maximum period of accreditation (6 years) at its latest major periodic review. 

## **CHAC** 

ICOM, through its longstanding founding of, and association with, the **Council of Heads of Acupuncture Colleges (CHAC)** is actively involved in discussions of educational standards and quality and in sharing best practice 



and staff development opportunities. 

## Public Benefit and Achievements 

ICOM is a world-renowned acupuncture training college, founded by Dr Van Buren in 1972. 

In its long history, ICOM has been a **major contributor to the development of Acupuncture in the UK** and one of the **founders of the UK Acupuncture professional body** : The British Acupuncture Council.  As the oldest College in the country, ICOM has strived to instill in its graduates a sense of solidarity and responsibility, healthy discipline, regard and reverence for the suffering of others combined with self-respect and the highest academic standards. In effect, **ICOM graduates are among the most important Chinese Medicine Scholars in the West** . Just to mention a few relevant examples: 

## 1. **Giovanni Maciocia** 

Prolific author of Clinical textbooks which are essential readings in almost all western Chinese Medicine colleges/universities around the world (Europe, Russia, USA, Australia, New Zealand, Israel etc.) 

## 2. **Peter Deadman and Mazin Al-Khafaji** 

Authors of the most respected and sold Point Location Book produced by Western Scholars 

## 3. **Julian Scott** 

Author of influential pediatric Acupuncture books 

## 4. **Peter Firebrace** 

Editor of the Press company responsible for the dissemination in the UK of the Classical Approach to Acupuncture 

## 5. **Joan Duveen** 

van Buren’s pupil who is teaching extensively around the world 

In almost 50 years of practice the college has licensed 800 Acupuncture practitioners and treated thousands of patients in its clinic ( **last year the ICOM clinic has administered 5000 treatments** ) becoming a centre of attraction for patients in the whole south of England. ICOM has helped hundreds of patients to regain their health where ~~as~~ other medical institutions have failed them. 

Although ICOM is only a small institution, its influence has reached the USA, Israel, Finland, and Australia where colleges are still following the footsteps of ICOM founder dr. van Buren. In fact, ICOM small classes are designed to make the journey of its students akin to the traditional Chinese Pupil/Teacher apprenticeship: a balanced blend of academic rigour and practical clinical applications. At ICOM students learn that health and illness are not separate 



entities but rather the two extremes of a continuum where life unfolds. The more we move away from life and from the optimum yin/yang balance, the more we move towards illness. 

Financial Review 

The significant events that have affected our financial performance this year are: 

## **Trading and profit and loss account** 

Fees have decreased by 13.8% on the previous year, from £363k to £313k. Within turnover, student fees have shown a 16.1% decrease (51k), with post graduate fees also experiencing a decrease but clinic fees seeing an increase of 9K.   We also received a business grant 9k from Mid Sussex District Council in the current financial year, but it was related to the clinic closure due to Covid-19 in the previous financial year. 

A gross profit margin of 35.8% was achieved, compared to 42.65% last year. 

The charge for wages has remained the same, with 13k claimed in the form of government grants under the Coronavirus Job Retention Scheme. 

The administrative expenses show an overall decrease of 15k with the following main movements: - 

1.  Advertising & media down £2,135 

2. University of Greenwich fees down £9,600 

3. Bookkeeping down £ 5,349 

There is an overall surplus for the year of £58,899 compared to the surplus for the previous year of £111,090 

## BALANCE SHEET 

Fixed assets relate predominantly to the freehold property site where the college is run. The college spent £1k on capital expenditure during the year. 

Debtors have decreased at the year end and £5,876 was outstanding, £2,994 related to clinic rental due at the end of the month. 

Prepayments remain at a similar level to the prior year. 

Bank and cash balances are up significantly at £201,179 compared to £78,836 



in the previous year.   Students benefit from a small discount if they pay before the term starts, so we received £ 95K in fees paid in the financial year but for the academic year 21/22. 

Amounts due to suppliers is £4,363 which is down on the previous year, £ 2,692 related to rates that are paid by DD throughout the year. 

Provisions for expenses relate to the audit fee accrual. The PAYE creditor relates to the August 2021 liability for tax, NI and pensions, paid in September. 

Creditors also include £39,685 in respect of the bank loan. 

At the year end the company had net assets of £414.7k compared to £355.8k at the end of the previous year. 

## **Reserves Policy and Future Plans** 

We do not have any material financial investments and we do not hold onto any restricted funds.   The only key factors that may affect the financial position of the college is a decrease of student numbers.  The college has been proactive scheduling more Open Day’s (the feedback is positive so far, and we anticipate that our numbers will increase) and increasing our promotional activities.  However, to make sure that we will still be financially viable we continually look at other revenue streams such as: collaboration with other providers (Chinese Medicine Herbs Courses, or foreign colleges interested in our now-how); new modes of delivery (online and/or blended courses); increased implementation of post graduate course. Furthermore, now that the clinic has been refurbished and we can offer other treatments alongside acupuncture, we expect an even higher patients’ turnover and anticipate that the consequent income will increase our financial security.  We have analysed our expenditure in detail and saved costs in many areas. 

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


**----- Start of picture text -----**<br>
Dates  Name of person<br>Trustee  acted if not (or body) entitled<br>Office (if any)<br>name for whole  to appoint trustee<br>year (if any)<br>1 David Jinks Chair Board of Governors<br>2 Guy Calcutt Trustee Board of Governors<br>**----- End of picture text -----**<br>





**----- Start of picture text -----**<br>
Amanda  Trustee Board of Governors<br>3<br>Edwards<br>Robert Elliot Staff  Board of Governors<br>4<br>Representative<br>Holly Ledson Trustee Appointed  Board of Governors<br>5<br>2/22<br>6 Alan Brook Trustee Board of Governors<br>Richard Jinks Trustee Appointed  Board of Governors<br>7<br>2/22<br>Harry  Trustee Appointed  Board of Governors<br>8<br>Chummun 2/22<br>**----- End of picture text -----**<br>


## **Declarations** 

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

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


**----- Start of picture text -----**<br>
Signature(s)<br>Full name(s) David Jinks<br>**----- End of picture text -----**<br>




**Position (eg** Chair **Secretary, Chair, etc)** 


**----- Start of picture text -----**<br>
Date 18/6/2022<br>**----- End of picture text -----**<br>




ec
rs and
for the Yvar
ust 21r21
The Internat
e of Or

e Inte
o of Orie
ediri
2021
Page
Company InfOnn￿lo[i
Row>rtof the Dirtctors
Report of th¢ IithpMd¢tsi Audito
Income Statemont
Balan¢¢ Sheet
Cash Flew Statement
Notos tr) the C&sli Flow Statement
Notes to the Finan¢iol Statements
10
D￿led Incom¢ and Expenditur¢ Account
14

IhLlotornp.l1gD￿a9JIC8U&QrLDlL1
UK
Limited
U8t2
DIREcfoRS:
D WJinky
G W D K Calcutt
Ms A B EdwOTds
R J Ellioti
C J T2tt¢rs&ll
E Basa8lll
A M Brooks
SI4CRETARY:
Ms A M Gunt¢T
RECt%rE, RED OFFICE..
Van Burenlbu5e
Green Hedge8 Av6nuE
East Grinsleud
West Suss¢x
RH19 IDZ
REGtSTKRED NUMBKR:
01315642 (En8laTrd and Wal¢s)
AIJDITORS.-
WM Audit LLP
Charteted Awountartts & StatU￿ry Audirors
Thatcher House
12 Mount Ephraim Road
Tunbiidgc Wells
KeLt
TN4 8AS
C.HAIRMAN:
D W Jinks
Pag¢ I

matio
Medicine
oof
Limit
Th¢ directors present their report with the financial stai¢in¢nts of th¢ ¢ompany for Ihe year ended 31 August 2021.
DIREcfoRS
The d1￿ClOt5 shown below have li¢ld offi¢¢ during the whol? of the perid from I S¢ptember2020 10 tile date of thi5 r¢port.
W Jink$
GwDKc￿¢lrtt
s A B Edwards
RJ Elliott
C l Tatt¢r5all
E Basagni
A M Brooks
srATEMEwf OF DIREcfoRS' RESPONSIBII,ITIES
Ilie directors are r¢spollsible for pr¢paring the Report of the Dir¢ctor5 and the financial stst¢m¢nts ui aW>Tdance with appbGable
IAW and r¢gulations.
Company law requires thc directors lo prepa￿ finan¢ial sth*m¢nts for each fiJian¢ial year. Undei. that law tlie directors have
elected to prepare the finan¢ial statements in 2ccordance with United Kingdom Genenlly Accepted Accounting Practic¢ Iuiiit¢d
Kingdom Accountin8 Stli ndard$ 2nd applicable lawl. Under cotnpany law th¢ directors must not approve the finanfjial statements
unless they are satisfied that they giv¢ a Iw¢ and fair vi¢w of the stale of affairs of the eompany and of the surplu$ or deficit of the
company forthAt period. In pr¢paring th¢s¢ financial statements. the directors are required to."
$¢leet suitable accounting policies &nd then apply th¢rn ¢oo$istently'
mekc judg¢ments aiid accounting ¢3tirnat¢5 that are reawnable And prudent..
epar¢ the fjnancinl Matements on the going concern basis unlE5S it is inappropriate to presum¢ that th¢ rompa¢iy will ¢onlinu¢
in bvsines8.
The dir¢¢tors are rcsponsibl¢ for keeping ad¢quate accrA]nting records thut or¢ suffi¢i¢nt to show attd explain thc company,
trHnsa¢tions ond dlsclose witli reasonable accur8cy at ￿lY tim¢ the finanGial tmisttion of the co(npany atld enable Ih¢m ￿ ettsure that
th¢ fin&ncÉal slatemtnts coinply willi tlie Companies Act 2006. They are also responsibl¢ for safeguardillg the asscls of the company
and hence foi. laking rea5011abl¢ 51ep5 for the prev￿ltion and d¢le¢tionof fraud and other inegiilarities.
srATEMENT ASTO DISCLOSURE OF INFORMATIOIY TO AUDITORS
So fnr as the dir¢¢tors art awar¢, there is no relevont audit inforniation {a5 d¢fined by Section 418 octhc Companie8 Act 2006) of
whi¢h the cumpaiiy's audilor$ 2re uTraware, and each di￿(tOr has tak¢n all Ihe steps that hc or she ought to hav¢ tak¢ii as f1 director
iii ord¢r le make himself or herself dware of at)y irl¢vant audit infom)atiott and io tttabli5h that th¢ Company's auditors aw8re of
that infornithTL
AUDITORS
The audilors, WM Audtt LLP, will b¢ proposed for re-apw)intment al th¢ forthcotnithg Annual General Meetirtg.
This report I￿S becn pre￿red in accordance with the provisio[* of Part 15 of the Companie6 Aet 2006 r¢lating to small ¢ompani&s.
BEHALF OFTHE BOARD..
D W Jinks- Director
23 February 2022
P￿e2

Re ort of I
lllde ndent Audi
Inlem
Oplnlo
We have audit¢d the fin￿¢SaI $tatements of Th¢ lThtemational College of Orientll Medi¢in¢ (UK) Limi*d {the'comp4ny) for Ilie
year elided 31 August 2021 which cernprise tlie Incorne Statsm¢ni Balance Sheet, Cash Flow Stst¢IneTht and Notes to the Cash
Flow Stat¢m¢n¢ Notes to thc Finan¢ial Stalemenls, iii¢ludin8 a summaiy o15ignificant accoiinting policie5. Tbe financi81 reporting
Iram¢work that has been applied in their pr¢pHratian is applicable law and United Klngdom Accounting StAndards. incliiding
Financial Reporting Standard 102 'The Financial Reportlllg Stondard applicable in th¢ UK atld Republic of Ireland, {UThiled
Kingdom Gen¢rally Accgpted Accoiintiligknetice).
In our opinion the finAnrial st8lem¢nts'.
give a true and fair vi¢w ofthe slate of the company's affairs A& at 31 August 2021 and ofits surplus for the year ihen end¢d.
have be¢n propttly prepared in aCCOTdance with United Kingdom Oenetally A¢¢epted Accounting Prttcticc. and
have pr¢partd in accordaTr¢e with the requiirmentsolthe Coiiipunit6 A¢l2006.
BL8ls for opinio
We conducted our audit in accord8nce with International Standards on Auditing IUKI (ISAS (UKII and appliGabl¢ law.
responsibilities l￿der diose Standards Bre further described in the Audilor5' TesponsibilitlC5 for the Aiidil of tli¢ financial statement5
strtion of oiir r¢port. We ar¢ independenl ofthc conipany in ￿CcOr￿n¢t with the ethicftl requirements that gre relevant to our audit
of thc financial stst¢ments in the UK. inGluding the FRC8 Ethical Standart and w¢ Iwe fulfill¢d our other ethical responsibilities
in accordanc¢ with these wuiroments. W¢ believe tlwt th¢ audit evidence we hav¢ obtsiJi¢d LS Sufficient and appTopriate lo provide
8 b&sis for our opinion.
ConclL8lon5 relating to goittg concern
Iii auditing ¢h¢ financia5 5tatemertts, we have concluded th4t tlie direGt015' use of the going ¢oii¢etn basis of a￿O￿At11￿ in the
repat2tlOll Df the financial 5tat¢m¢nts 1$ &ppropriale.
Based on the work we have perform¢d. wc have rtot Identified any material un¢¢minties rel￿1n8 to even15 or Goiditions thaL
individually or wllcctively, may Cast sigt)ificallt doubt on the company's abiliry lo coiit5nue as a goijjg concern for a p¥iod of at
Iwttwelve months fi.om when th¢ fin￿￿la[ slatrmetsls are authori5¢d for issue.
Our reswnsibi11ti￿ and the TesponsibiSities of the dir¢¢tors with respeci ￿ going wncern ar¢ d¢swibed In th¢ rel¢vant section5 of
this report.
Other informwlion
Tlie dii'ector$ are responsible for the oth¢r inf0m￿tiOn. The other infonnation ¢omprisfs th¢ infomiation in th¢ R¢port of the
D￿eCtorS, but do&9 not in¢lud¢th¢ finartcial slatements And ourRe[￿rt of th¢ Auditors thercon.
Oiir opinion QLI th¢ financial statements dce5 no¢ ¢over the othcr infomiÈtioll and. ex¢ept to the extetit otherwise explioiily $ta*d in
our report. w¢ do not express any fomi of a53ufAn¢e conclusion thereon.
In connedion with our audit of the financi21 siatements, our respon5ibilily is to read the other infomi&tion and, in doin8 so. consider
wheiher ihe other itlforrnatioii is materially iE)COllSlStent with the financial slatemellls or our kniowledg¢ oblained in the audit or
otherwise appears to be ]nateri&lly misstated. If we identify such mal¢rial inconsistencies or &pparMt tnattrial misslatein¢ttts, we 8re
required to d¢tenJiine whether this 8ives rise lo a material misstatement in the fJn&n¢ial staieni¢nts themselv¢s. If, based on the work
w¢ liave p¢rfom)ed, we cpnclude thut there i8 a material mi5St&tement of (his oth¢r information. we &r¢ Nuired to rq)ort that f&ct.
We havE lloihing to report in thi5 r¢gaTd.
Opinlons other mAtter5 pre5crlb¢d by Uie Compinlw Att 2006
In our opinion, based oji the work undertak¢D ill the ¢ourse of the audit..
the information given in the Report of Ilie Dir¢¢tor8 for th6 fin&llcioI y￿r for whi¢h the f￿ancial statem¢nts are pr¢p*r¢d is
consistent Wlth the fiNn¢ial Stat￿nents., Dnd
the Reportof the DiT¢¢tOTS has been PTepaiEd in ￿cordance with appli￿ble legal r¢quiwnents.
Pagc 3

en
ors ti>
f (ki¢
IhthLLtioDAlLoll￿e
Liini
rsof
i¢in¢
Mthtt¢rs on whlth Ive are r¢quirul to retrf)rt by oxcoptio
In the li￿t of the knowledge and understanding of the cOmp￿tY and its ¢nvironm¢nl obtained in the wurst of the audit. we hav¢ not
idehtified material misstatem¢rtt5 itt the R¢pDrl of th¢ Di￿torS.
We have iiotliin8 to report in respcct of the following matters where th¢ Compani¢8 Act 2006 requir¢s us to r¢port to you if, in our
opinion..
8dcquate accountiiig T&oids have not been kept, or Tetums 8dequate for oui. audit have not been r￿1Ved from brfjnch£s rtot
visiied by us. or
the financial stateinerLfS ar¢ not in agreement with the accountin8 records and r¢tums' or
certairt di5c105uN of directots, reAnuneraiLOD specifitd by law ar¢ ty)I mad¢. or
we h8V¢ Mt rec¢ived all th¢ information find explanations we r¢quire for ouraudiL or
the direclo]s were not ¢nlltled to prepare th¢ fill￿1¢1a] statements in o¢cordan¢e with th¢ Sm￿1 Companies re8iine and tpke
advanlag¢ of the small ¢ompgnies' ¢xemption from th¢ rcquirernettt to prepar¢ a Strategic Report or in pieparing ih¢ Rep)rt of
the Dire¢¢ors.
R￿ponSIbIlItIeS o(dlrectors
As ¢xplain¢d more lully in thc Statement of Di￿tors, Responsibilities sct out on page ts¥o, the directors are respon5ibl¢ for the
preparation af tlic finarlcial stateme￿$ and for being 5atisfitd that they gtve & tru¢ aDd fair view, and for 5ueh internal control as the
directors detemine necessary to ¢nablc thE preparution of finan¢lal s¢atem¢nts that are frce frDm materia] misstaternent, whethet du¢
tofraud or error.
In prepiTing the firtaiicial statements, the dircclor5 are responsible for as5￿$￿ng the cottipwJl8 ability fo continue as a going
L¥)ncern, disclosiD8, as applicable, mitter8 related to going convrn and using th¢ going ¢tsfftcein ba81$ of a¢¢ountiiJg unl¢ss the
dir¢¢lors either intend to liquidatethe ￿MpanY ot to ce￿e op¢r8tiorLS, orhave no rtalistic alttrnBtive but to do so.
AuditOT8' respDnslbllStle5 for tlie audlt oftbe finAnci81 stAtem¢hts
Our objeGtiv¢s to obtsirt reasonèble as$uran¢¢ al￿t whether the financial statem¢nt3 s% a whole ar¢ free from material
misstateEna]¢ whtthcr due to fraud or error. to issu¢ a Report of the Auditors that li1¢1￿e5 our opinion. Reasonable 3SSUtEncc
is a hi￿ l¢v¢l of assuronc¢, but is not 8 8uaranl¢¢ thot an audit conducted in accordance with ISAS (UK) will always det¢ol 8
material mis5trai¢ment when it exists. Misstsl¢ineDts can arise from fraud or ¢￿Or and are coiisider¢d materi&l if, individually or u)
thc #ggregat¢, tIKy could r¢asonably be ¢xpect¢d to intluetK¢ the economic deGi5ions of us¢rs t8k¢n on th¢ basi5 ofthES¢ fjnancial
ststements.
Irrcgularities, ineludsng fraud, are tnslanc¥ of non-complian¢e wiib law5 and regulations. W¢ dcsign procedur¢5 in line witli our
respon8ibilitLes, outlined atrove, to detect mattrial misstatements in re8pec¢ of intgularities. including fr8ud. The extent to which
our procedur¢5 capabl¢ of detecting iwl8fities, including fraud is d¢tailed below:
The 8us¢eplibility of tho entity's fiDan¢ifj] statemtnts to mat¢rial m1sslat¢nie￿t, including how frnud might occur ha5 be¢n
nsid¢r¢d durin8 the audil.
Laws 2nd regulatiOD5 identificd Ds being of significance in th¢ context of the entity have been docuni¢nted. An undcr8taiidiog of the
legol and regullltory fram¢work applicable 10 the entity has been obt8io¢d during the audit, as well as consid¢ring how th¢ entity iq
complying with th41 fr#mework. An understanding of ttL¢ ¢ntity'S tJoli¢ies and procedures on compliancc with laws and regulations,
in¢luding documenlalioii of any instancrs of non-compliance hgs also bEen wn3idered, al(mg with an wider$tatKling of the cntity'$
oi¢s and pro¢¢dure$ on fraud Nsks. in¢luding knowled8e of a])y actual. Susp￿ted OT alleged fraud.
The eng&gem¢Dt partner has ￿5&￿Sed whether th¢ eng&g¢ment Collectively had tbe appropriak competsnce ond capobillties to
identlfy or recogni5c no￿￿oi￿p]iatICE Wlth I￿S and regulations.
A fuithcr de$¢Tiption of our r&%pDnsibilitios for the audit (pf the finaDcial statements ￿ louted otl th¢ Fiiian¢ial Rcwrting Council's
website at ww.fr¢.org.ukl8uditor5rtswnsibilitie5. This dwription f￿m& partof our Rew>itof tlie Allditor5.

ndent Aud-
rs to thc
ine
Use of our report
Thi8 report is mAde solely to the comp8tLy'5 mLmber5, as 4 body, ITh Rc¢ordanee with Chapter 3 of Part 16 of th¢ Comp8nie5 A¢t
2006. Our &udit work ha$ becn iindertaken so that we might slate to th¢ ¢ompany's members those Inatt¢rs we are requlr¢d io state to
them iii a Report of the Auditors and fDr no other purpose. To the thllesl extent pcrmitled by law, we do not ar￿pt or assum¢
re5POtLsibility to fynyone oihcr than IhE COlllPWiy and Ibe comporty's members &8 a Ix>dy, for our audit work. for this r¢pDr¢ or for th¢
Opinio￿ wc h&ve lomied.
Jo
a Gr¢¢n1Se
tatutory Aiiditor)
nd on behalf of WM Audit LLP
artered Ae¢ount8nts & St&tutory Audito
Thatclier House
12 Mount EphraiLM Rood
Tunbridge Wclls
K¢rtt
TN4 8AS
23 F¢bruary 2022
Page 5

tenjational Coll
Medicin
Orien
Limi
Year End
21
2021
2020
Not&
TURNOVER
313.508
363.711
Cost of sales
{201,0521
(208,570}
GROSS SURPLUS
I 12.456
155,141
Administrativ¢ expenscs
(74,689)
{91,7271
37,767
63,414
Other uperating ineomc
22,497
48,434
OPERATINC SUIiPLUS
l Ll,848
Interest receivable and Similar income
121
238
60JSJ
l L2,086
Interc5t payable &nd yimilar ¢xpen5es
11,4861
{9961
SURPLUS BEFORE TAXATION
58.899
I11,Q90
T&x on Surp[￿%
SURPLUS FOR THE FINANCIAL YEI AR
58.899
111.09)
The note5 fonn part of iheso fsnan¢i&l statetnents
Pag¢ 6

rieniil
ber:01315
UK
Limited
31Au
ust 2021
2021
2020
FIXEI D Assrrs
Tangiblc as8¢1s
359,106
360.277
CURREKf ASSETS
Debtors
Cash at bank
17,194
201.179
23,932
77.836
218,373
101,768
CREDITORS
A5DOUllt5 falling due within one year
{134.187)
166.4971
NET CURRENT ASSETS
84.186
35,271
TOTAL ASSF.TS LLI SS CURRENT
LIABILITIES
443.2Y2
395.548
CREDITORS
Amounts falling duc after more tlian one year
(28,526)
139,681)
NET ASSE'IB
414,766
355,867
RESERVES
Incom¢ aod expenditur¢ a¢cowit
12
414,766
355,867
414,766
355,867
Tbe f￿aTre1a1 statements have been prepared in aCLY)rdance wilh the PlOVi5LQllS appli¢able to companies subje¢t (o the small
companies r¢gime.
The finan¢ial statenients. wer¢ apprtsved by th¢ BoaTd of Dir¢¢tors ond akithorised for i83iie 011 23 FebN2ry 2022 and wcre si8ncd OTh
its behalf by:
DWJI
- Director
Th¢ not¢s fonn part of these fiiJan¢ial siatements
Page 7

nleniatio
Limit d
Sial
l Atl
021
2021
2020
Notes
Ca511 flow$ from oper8¢thg aetlvltl
Cash 8enerdled from operatsons
Interestpaid
134.443
11,4861
18,225
1996}
Net c￿11 from operating activiti¢s
132.957
17,229
Cish ftows from Investlng *etlvltJes
Pur¢has¢ of tart8ible fixcd assets
Sale of tan8ibl¢ fixed asscts
Int¢r¢st received
17091
15,5671
163
238
121
Nel ¢ash from investing acttvili¢s
1588)
15,1661
Cash flows from fliianclng 4¢tlY5tles
N¢w loans inyear
Lo4n repaymcnts in year
50,000
{1,2881
(9.026)
Net cash from rim￿¢1￿& a¢uviti¢s
19,026)
48,712
IRtreas¢ In cash And cash ¢4ulv?l¢nts
C45h casli equivalents At be￿ll￿1ng of
123,343
60,775
77.836
17,a6L
C*%h athd ¢nsh equivAl¢Mts 4t end of yesr
201.179
77,836
The not¢8 form port ofthe5e fin￿CLaI gtatements
Pag¢ 8

At
Medicine
l.imited
f riheYwEnded31
21
RECONCILIATION OF SURPLUS IIEVORE TAXATION TO CASH GEPIKIL4TED FROM OPERATIOPIS
2021
2020
Surplus bcfore t&xation
Depreciation charyes
Rounding off
Finance cos1$
Fin￿lce income
58,899
1,882
12)
1.486
111.090
2,236
996
1238)
62.144
6,738
65,561
114,084
(7.473>
188,386)
Decrease/(increasc) io trad¢ and otherdebiors
Increasel(dcci'easel in trade and other Greditors
Cthsb g¢nersted from operltlons
134,443
l8,t2S
CASH AND CASH EQUIVALEEITS
The amoilnts dis¢losed on th¢ Cash Flow Stat¢m¢nt in respect of cash and cash wuivalents ate in r¢S￿t of th¢K Balaiice
Slieel amounts..
YeAr ¢ndwJ 31 August 2021
3l.8.21
1.9.20
aod ¢Hsh ffjuivalents
201.179
77.836
Yeor eDded 3l Augvst 2020
31.8.20
Cash and cash equivAlen¢s
77,836
17,061
ANALYSIS OF CHANGES IN NET fiUNDS
A¢ 1.9.20
Cash tlow
At31.8.21
Net CA$h
C￿h at bank
77,836
123,343
20I,179
77.836
123,343
201,179
Debt
Debts falling due within l year
Debts fAllins due after l year
(9,0311
(39.6811
(2,129)
111.1601
128326)
(48,712}
9,026
(39,686)
Total
29.124
132,369
161,493
The notcs forni pdrt Of th¢ge finan¢ial statements
PHB¢ 9

Medicine
Lim
STATUTORY INfoRMATION
Th¢ Intemational Colle8¢ of Orientsl Medicine (UK) Limited is 8 private company, limited by guttrnntee, regi51¢red in
England and Wal￿. The companls registued number and registered tstfic¢ addr¢5s ¢on be found on th¢ Company
lllfonllation page.
The presentation currency of the financial slatements is the Pound Slerlill81£).
The Charity number is 274066.
AccouNfiNG POLICIES
BASIS OF PREFARING THK FINANCIAL sfATEMENTS
Thes¢ fin8ncial staiem¢nts have been pftpared in accordance with Finan¢ial Reporting Standard 102 "The Financial
R¢porting Standard appli¢abl¢ in th¥ UK and R¢publit of Trelartd. including the i)rovisioiis of Section IA "Sinau Enlitie5'
and the Companiu Act 2Q06. The financial statements have be￿ prEpared underthc histori¢41 ¢031 cotsvention.
TURNOVER
Turnover is r£ieasurd ￿ th¢ fair valu¢ of the ¢onsiderotion re¢eiv¢d or receivable, excluding discounts. r¢balts, value addtyj
tax and other sales taxes.
TANGIBLE FIXILD ASSETS
D¢preciation is provided at the followingannual rates inorder to write off each assetoyer its estijnaied u5¢ful life.
Freehold properly
15Yo on reduLin8 balaiiee
Library
15% on reduGing balallce
Fixtur¢s ond fittings
15Yo on reducing balance
Computer ¢quÉpment
25Yo on reducing balance
Fr¢ehold property is depreciated on th¢ log eabitt elem¢nt only.
GOVEIknNMENf GRAf4TS
Govanmcnt grants are rccoBni5ed at fair valu¢ when there i5 reasoiiablc assuraTi¢¢ that the Company will coinply with th¢
conditioE15 Qttachiiig to them and the grants will be received. Grants receiv&bl¢ durirtg the y￿r under the Coron8Vitus Job
Retention S¢h¢ni¢ 8n(l Bu5illESS Grants ar¢ included in the ac¢oiints under Other In￿rne.
TAXATION
Taxation for the year ¢ompiise$ current and defeJTed tax. Tax 13 recognised in the lttcome Statem¢nl, except to di¢ ethit
th8t it￿lat¢S to items recognised sn odier comprehensive it)come or directly in equity.
Current ordeferrtd t#xatiorA assets Rnd liabiliti¢s ar¢ notdi%ounted.
Currettt tax Is reeo8nis¢d at th¢ aMo￿llE of tax payable using the tax rates St￿ laws that Ethve beetl ena¢ted OT substsntively
¢DaCted by the balance sheetdale.
DEFERRF,D TAX
Deferred tax is rccognised irh rt%pectof all timing differ¢n¢es that have originated but not reveryed at the balance Sheet date.
Timing d1fftten¢￿ arise from the in¢lusion of inwme and expenses in tsx assessments in period5 dIffer￿t thos¢ in
whi¢li ¢h¢y are rewgni.%ed in finanGial statements. D¢f¢rred tax 1$ measured using tax rate8 and laws that have bEen enacted
or sub$tantiYely ¢nactsd by th¢ y¢ar end and that ar¢ exp¢cl¢d to apply to th¢ r¢v¢r8al of thetimlng differen¢e.
Umylieved tax losses and oih¢T deferred tax ￿Sets are rew8nised only to tlie cxtent that it is probable thai they will be
recovered against the reversal of def¢￿ed tax laabilitics or otlier futur¢ taxable profits.
Pag¢ 10
continued...

rie
Medi
uie
Limitf4J
Stat
2021
ACCOUIYTING POLICIFS- cotstlnued
PENSION COSTS AND OTHEI RPOST-RJII'IRKMRNT BENEFITS
Th¢ ¢ompany operate5 a defined contribution pernqton schcmc. Coniributiens payable to the L¥)mpany's pension scheme are
¢h&r8ed to profil or lo$$ in th¢ p¢riod to which they relate.
EMPLOYEES ATrID DIRECTORS
2021
2020
Wig¢s And salaries
Social s¢curity cogts
Otherpension costs
196,521
3,987
L,696
191,112
5,088
1.865
202204
198,065
Th¢ avera8c number of einployees durin8 the ytarwa8 ￿ follows..
2021
2020
Employ¢e$
27
OPERATING SURPLUS
The operating 5urpliis 15 Stated after chwBing'.
2021
2020
DepiEciation. owned as5¢ts
Auditors, ￿mUneratIon
1,880
3,S
2.236
3,5(X)
TAXATION
Analy51s ofthe tax charge
No liability to UK GorporatioH arosr for the yearended 31 August2021 nOT for th¢ year ended 31 August2020.
Pag¢ll
continued...

The Inlemalional Colle
Notes lo ilke Financial Statements- co
TANGIBLE FIXED ASSETS
FixturES
and
fittings
Freehold
prop¢rty
Computer
eqUipM￿t
Library
Tota15
cosr
At I Sq)tember 2020
Additions
374.905
8,084
210
61822
26,752
499
472.563
709
At 31 AIi8LL8t 2021
3741,905
8294
62,822
27,251
473,272
DEPR￿cIATIoN
At I September 2020
Charge Eoryear
19,150
1,088
7,605
83
59,705
467
25.826
242
112,286
1,880
At31 August 2021
20,238
7,688
60.172
26,068
114,166
NET BOOKVALUE
At 31 August 2021
354,667
606
2.650
359,106
At 31 August 2020
355,755
479
3,117
926
360.277
DKBTORS: AMOUNTS FALLING DUE WITHIN ONE YKAR
2021
2020
Trade debtors
Other debtors
Prtpllynients
5,876
8.210
5,653
10,069
17.194
23.932
CREDITORS.. AMOUNTS FALLING DUE WITHIN ONE YEAK
2021
2020
Bank loans and overdrafts {5ee note la)
Trad¢ crEditQFS
Social secuiity and other tsx
Other creditors
Acorued expense8
11,160
4,363
2.133
108,654
7,877
9,031
10.322
2,186
39,558
5.400
134.187
66,497
CREDITORS; AMouNfs FALLING DUE AFfER MORE THAN ONE YEAR
2021
2020
Bank108ns (see nots 10)
2&,526
39,681
Pase 12
continued...

edicine
UK
Limit
21
LOANS
Ali analysi8 of th¢ ttLatUiTty of loans 1$ giv¢n b¢low.'
2021
2020
Amounts falling due within otteyeAr or on dernand..
Bank loans less than l ythr
9.031
Amounts f￿]ing due b¢twe¢n two and five yearn..
Bank loans- mor¢ than l y¢ar
28,526
39,681
SECURED DEVTS
Security is held by lender8 in the forni of ll fixed char8e dated 1410112020 QVErth¢ property of the company.
12.
RFSERV&g
Incorne
and
expendinjr
account
At I September2020
Sm￿lus for the year
355,867
58,899
Al 31 August 2021
414,766
13.
RELATED PARTY DISCLOSURY,S
Other otditots in¢lude £10,000 (2020.. £15.000} owed toEM¢Lar¢n, a fomKrdire¢tor.
14.
ULTIMATE CONTROLLING PARTY
The Controlling party is D W Jinks.
Is.
SHARE CAPITAL
The coinpany is limited by guthntc¢.
Pag¢ l3

mediclnelLIKILi￿￿te4
Detailed In
2021
2020
Turnover
Stud¢nL fe
Post graduate fees
Clinsc Fe&
264,912
9,732
38,864
316,030
17,826
29,855
313,508
363,711
Cost ofiales
Wages
Employels Nl
Pensions
Post graduate and library
191,251
3,987
1,696
188,200
5.088
1,865
13,417
201,052
208.570
CROSS SVRPLUS
112,456
155,141
Other income
Sundry r¢¢eipts
Business grants
CJRS grants
B&nk intcrc5t rcceivoblc
250
9,000
13,247
3.457
44,977
238
T2,618
48.672
135.074
203.813
Exp¢ndltur¢
Rates and waste
Insurance
Light8nd heat
Building repairs
Non payroll staff
T¢lephone
Post and stationery
Advertising, marketing and websiie
Tiivelling
Subscriptl0115
Equipinent repairs
Housekeepii
Garden maintenance
Quality assurdncR and ¢omplign¢e
BAAB and BACC fe&%
Sundry expenses
Clinic materi815
University fe¢s
Accountan¢y
B(N)kkceping
Profu5ioryal fees
Auditors, remuneration
7,206
6,284
6.654
4.747
5.270
2,556
2.701
431
297
2.520
2,444
195
1.170
2.538
3.975
730
3,929
7,200
2,02Q
3J17
553
3,500
708
6,316
7,273
6,S72
5,250
2,912
1,787
2,678
2,566
926
1,986
2,675
1.465
1.463
1898
3,843
779
2,197
16,800
1,900
8.666
2.367
3,500
Bad debts
ca￿led fO￿ard
70,945
135.074
86,819
203,813
Thi5 paB¢ do&% not fonn part of th¢ slatsitory financial st*tsments
Page 14

Mcdicine
Limi
for
Year Ended
t2021
2021
2020
BrouBhtfon¥ard
70,945
135,074
70,945
86,819
203.813
86,819
64,129
116,994
Finsncec05ts
¢hArg¢s
Bank loan interest
1,862
1,486
2.672
3,348
3.668
60,781
113,326
Depreclgti011
rreehold prop¢rty
Dtpn of library
Fixiures and fittings
Computer equipment
1,089
83
468
242
1.282
532
309
1,882
2,236
NET SURPLUS
58.899
111,090
This p&ge does not form pfjrtof th¢ statutory financial st&tem¢nt
P48e 15

## **THE INTERNATIONAL COLLEGE OF ORIENTAL MEDICINE (UK) LTD Report on the Accounts for the Year Ended 31st August 2021** 

## **TRADING AND PROFIT AND LOSS ACCOUNT** 

Fees have reduced by 13.80% on the previous year, from £363.7k to £313.5k.  Within turnover, student fees have shown a 16.18 decrease (£51.1k), with post graduate fees also experiencing a decrease and clinic fees seeing an increase. 

A gross profit margin of 35.87% was achieved, compared to 42.66% last year. 

The charge for wages remains at a similar level to the previous year. £13.2k has been claimed in the form of government grants under the Coronavirus Job Retention Scheme, which is shown under Other income and a £9,000 grant was received from the Council. 

The administrative expenses show an overall decrease of £19.4k with the following main movements: - 

1. Advertising, marketing and website down £2,165 

2. Clinic materials up £1,732 

3. Bookkeeping down £5,349 

4. University fees down £9,600 

5. Professional fees down £1,814 

There is an overall surplus for the year of £58,899 compared to the surplus for the previous year of £111,090. 

## **BALANCE SHEET** 

Fixed assets relate predominantly to the freehold property site where the college is run.  The college spent £709 on capital expenditure during the year. 

Debtors have reduced due to there being no outstanding claim at the year end in respect of CJRS furlough grants (prior year £5.6k due for August 2020). 

Prepayments remain at a similar level to the prior year. 

Bank and cash balances are up significantly from £77,836 to £201,181. 

Amounts due to suppliers is £4,364, which is down on the prior year. 

Other creditors include fees paid in advance £98,254 which has increased substantially on the prior year. 

Eileen’s loan (a former director) is also included in other creditors at the reduced amount of £10,000 after a repayment of £5,000 during the year. 



Provisions for expenses relate to the audit fee accrual.  The PAYE creditor relates to the August 2021 liability for tax, NI and pensions, paid in September. 

Creditors also include £39,686 in respect of the bank loan taken out during last year. 

At the year end the company had net assets of £414.7k compared to £355.8k at the end of the previous financial year. 

