Accellacare UK Limited - Limited company accounts 22.3

REGISTERED NUMBER: 04105540 (England and Wales)

STRATEGIC REPORT,

REPORT OF THE DIRECTORS AND

FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2021

FOR

ACCELLACARE UK LIMITED

Page

Company Information

1

Strategic Report

2

Report of the Directors

4

Report of the Independent Auditors

6

Income Statement

10

Other Comprehensive Income

11

Balance Sheet

12

Statement of Changes in Equity

13

Notes to the Financial Statements

14

DIRECTORS:

B Harte

P F Talini

SECRETARY:

E Fox

REGISTERED OFFICE:

500 South Oak Way

Green Park

Reading

Berkshire

RG2 6AD

REGISTERED NUMBER:

04105540 (England and Wales)

AUDITORS:

Luckmans Duckett Parker Limited

Chartered Accountants

Statutory Auditors

1110 Elliott Court

Herald Avenue

Coventry Business Park

Coventry

West Midlands

CV5 6UB

The directors present their strategic report for the year ended 31 December 2021.

PRINCIPAL ACTIVITIES

The principal activity of Accellacare UK Limited ("the Company") is to provide clinical research services to the pharmaceutical industry. This is primarily done through carrying out clinical trials at our research sites globally. There has been a drop in activity compared with the prior reporting period which is mainly attributable to one large study having reduced activity as it neared completion.

REVIEW OF BUSINESS

The results of the Company are set out on page 10 of the financial statements.

The directors do not envisage a significant change in the activities of the Company over the coming year.

PRINCIPAL RISKS AND UNCERTAINTIES

The company is exposed to financial and business risks as noted below. The company has in place risk management policies that seek to limit the adverse effect of these risks on the financial performance of the company.

Credit risk

The company's credit risk is primarily attributable to its trade debtors and unbilled receivables. The amounts presented in the Statement of Financial Position is net of allowances for doubtful debts, estimated by management based on prior experience, the current economic environment or specific customer issues. The company has implemented polices that require appropriate assessments of potential customers and reviews of existing customer histories before a sale is made.

Foreign exchange risk

The company operates internationally and as such not all contracts will be in the company's functional currency. Contracts usually span a few years and are forecasted to return a certain level of profit. Fluctuations in currency exchange rates may have an impact on the forecasted profit. Management consider this to be an acceptable level of risk.

Business risk

There are risks and uncertainties relevant to the company's business, financial condition and the results of operations which may affect future performance. The factors listed below are amongst those which could cause its actual results to differ materially from expected or historical results.

Continuation of work undertaken

Clinical trials are complex and the data collected is regularly monitored for both safety and efficacy reasons. If issues arise on a trial, it can be terminated early causing a reduction in future revenue from that trial. Management mitigates this risk by participating in multiple studies for different clients.

Regulatory authorities

Our work is subject to inspections from regulatory authorities and we need to ensure that our processes and work meets the expected standards. Management mitigate this risk by maintaining strong oversight through regular quality control and quality assurance reviews.

Recruitment of qualified employees

The success of the company's business depends on its ability to attract and retain qualified clinical, professional and administrative staff. The company believes that its reputation, growth prospects, good compensation and benefits packages, together with the excellent training schemes offered, allows it to offer broad experience to existing and prospective employees.

Reliance on information technology

The company is reliant on information technology systems. Any disruption to these systems due to internal or external factors could materially affect the company's operations. Management utilise a number of information technology security measures to mitigate this risk.

KEY PERFORMANCE INDICATORS

12 months to December 2021

9 months to December 2020

Movement

£

£

%

Turnover

9,404

8,703

8.05

Operating profit

981

1,070

(8.32

)

Trade debtors

2,311

2,971

(22.21

)

Accrued income and retentions

2,498

3,698

(32.45

)

Cash at bank

823

3,018

(72.73

)

Average number of employees

115

150

(23.33

)

ON BEHALF OF THE BOARD:

B Harte - Director

23 December 2022

The directors present their report with the financial statements of the company for the year ended 31 December 2021.

PRINCIPAL ACTIVITY

The principal activity of the company in the year under review was that of clinical research.

DIVIDENDS

No dividends will be distributed for the year ended 31 December 2021.

DIRECTORS

The directors shown below have held office during the whole of the period from 1 January 2021 to the date of this report.

B Harte

P F Talini

POST BALANCE SHEET EVENTS

There have been no events subsequent to the year end requiring adjustment to, or disclosure in, the financial statements.

COMPANY INFORMATION

Icon PLC (incorporated in Ireland) is regarded by the directors as being the company's ultimate parent company.

Accellacare UK Limited is wholly owned by VSK (Kenilworth) Limited.I CON Clinical Research (U.K.) Limited acquired 60.22% of VSK (Kenilworth) Limited on the 23 May 2019. There was a put and call option arrangement in place for ICON Clinical Research (U.K.) Limited to acquire the remaining 39.28%. On 9th March 2020 the ICON Clinical Research (U.K.) Limited exercised its option to call the remaining 39.78% of the issued share capital of VSK (Kenilworth) Limited. On the 17th July 2020, ICON Clinical Research (U.K.) Limited acquired the remaining 39.78% of the issued share capital of VSK (Kenilworth) Limited and became the sole shareholder.

Please refer to the consolidated financial statements of ICON plc which are available from the Companies Registration Office, Bloom House, Gloucester Place Lower, Dublin 1, Ireland for additional risks and uncertainties facing the Group that may have adversely affect the business.

There have been no other significant events since the balance sheet date requiring disclosure in the financial statements

STATEMENT OF DIRECTORS' RESPONSIBILITIES

The directors are responsible for preparing the Strategic Report, the Report of the Directors and the financial statements in accordance with applicable law and regulations.

Company law requires the directors to prepare financial statements for each financial year. Under that law the directors have elected to prepare the financial statements in accordance with United Kingdom Generally Accepted Accounting Practice (United Kingdom Accounting Standards and applicable law). Under company law the directors 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 company and of the profit or loss of the company for that period. In preparing these financial statements, the directors are required to:

-	select suitable accounting policies and then apply them consistently;

-	make judgements and accounting estimates that are reasonable and prudent;

-	prepare the financial statements on the going concern basis unless it is inappropriate to presume that the company will continue in business.

The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the company's transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS

So far as the directors are aware, there is no relevant audit information (as defined by Section 418 of the Companies Act 2006) of which the company's auditors are unaware, and each director has taken all the steps that he ought to have taken as a director in order to make himself aware of any relevant audit information and to establish that the company's auditors are aware of that information.

AUDITORS

The auditors, Luckmans Duckett Parker Limited, will be proposed for re-appointment at the forthcoming Annual General Meeting.

ON BEHALF OF THE BOARD:

B Harte - Director

23 December 2022

Opinion

We have audited the financial statements of Accellacare UK Limited (the 'company') for the year ended 31 December 2021 which comprise the Income Statement, Other Comprehensive Income, Balance Sheet, Statement of Changes in Equity and Notes to the Financial Statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 101 'Reduced Disclosure Framework' (United Kingdom Generally Accepted Accounting Practice).

In our opinion the financial statements:

-	give a true and fair view of the state of the company's affairs as at 31 December 2021 and of its profit for the year then ended;

-	have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and

-	have been prepared in accordance with the requirements of the Companies Act 2006.

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors' responsibilities for the audit of the financial statements section of our report. We are independent of the company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information

The directors are responsible for the other information. The other information comprises the information in the Strategic Report and the Report of the Directors, but does not include the financial statements and our Report of the Auditors thereon.

Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.

Opinions on other matters prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of the audit:

-	the information given in the Strategic Report and the Report of the Directors for the financial year for which the financial statements are prepared is consistent with the financial statements; and

-	the Strategic Report and the Report of the Directors have been prepared in accordance with applicable legal requirements.

Matters on which we are required to report by exception

In the light of the knowledge and understanding of the company and its environment obtained in the course of the audit, we have not identified material misstatements in the Strategic Report or the Report of the Directors.

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:

-	adequate accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or

-	the financial statements are not in agreement with the accounting records and returns; or

-	certain disclosures of directors' remuneration specified by law are not made; or

-	we have not received all the information and explanations we require for our audit.

Responsibilities of directors

As explained more fully in the Statement of Directors' Responsibilities set out on pages four and five, the directors are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the directors determine necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, the directors are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the directors either intend to liquidate the company or to cease operations, or have no realistic alternative but to do so.

Auditors' responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue a Report of the Auditors that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:

In identifying and assessing the risk of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, our procedures included the following:

- reference to past history and experience of the Entity,

- enquiry of management, including obtaining and reviewing supporting documentation concerning

the Entity's procedures relating to:

- identifying and complying with laws and regulations and whether they were aware of any instances

of non-compliance;

- detection and response to risk of fraud and whether they were aware of any actual or suspected

instances of fraud.

- assessment of the controls and processes that the Entity has in place to mitigate risk

Our assessments included the identification of the following potential areas for fraud:

- Management override of control;

- Revenue recognition, particularly in respect of delivery of services

We design audit procedures by tailored and directed testing to aid and support the determined level of risk. In response to the assessed risk we plan audit tests and procedures that target specific areas where misstatement may occur. These procedures and the extent to which they are capable of detecting

irregularities, including fraud, are detailed below:

- We critically assessed the appropriateness and tested the application of the revenue and cost

recognition policies

- We tested the appropriateness of accounting journals and other adjustments made in the

preparation of the financial statements

- We reviewed the Entity's accounting policies for non-compliance with relevant standards.

- We made enquiries of management and reviewed correspondence with the relevant authorities to

identify any irregularities or instances of non-compliance with laws and regulations

In performing an audit in accordance with UK GAAP, we exercise professional judgement and maintain

professional scepticism throughout the audit process.

The risk of not detecting a material misstatement resulting from fraud is higher than for one resulting from

error, as fraud may involve collusion or override of internal controls. There are inherent limitations in the audit procedures performed.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors.

Use of our report

This report is made solely to the company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in a Report of the Auditors and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the company and the company's members as a body, for our audit work, for this report, or for the opinions we have formed.

Mark Spafford FCCA ACA (Senior Statutory Auditor)

for and on behalf of Luckmans Duckett Parker Limited

Chartered Accountants

Statutory Auditors

1110 Elliott Court

Herald Avenue

Coventry Business Park

Coventry

West Midlands

CV5 6UB

28 December 2022

TURNOVER

3

9,404,098

8,702,252

Other operating income

382,687

62,734

9,786,785

8,764,986

Cost of sales

1,554,261

2,326,014

8,232,524

6,438,972

Staff costs

4

5,548,941

4,574,620

Depreciation

630,714

348,705

Lease expense

67,259

-

Other operating expenses

1,005,091

445,174

7,252,005

5,368,499

OPERATING PROFIT

980,519

1,070,473

Interest receivable and similar income

3,150

4,261

983,669

1,074,734

Amounts written off investments

5

-

100,051

983,669

974,683

Interest payable and similar expenses

6

37,953

12,782

PROFIT BEFORE TAXATION

7

945,716

961,901

Tax on profit

8

202,773

250,967

PROFIT FOR THE FINANCIAL YEAR

742,943

710,934

PROFIT FOR THE YEAR

742,943

710,934

OTHER COMPREHENSIVE INCOME

-

-

TOTAL COMPREHENSIVE INCOME FOR THE YEAR

742,943

710,934

FIXED ASSETS

Tangible assets

9

2,385,639

2,104,380

Investments

10

2,656

2,656

2,388,295

2,107,036

CURRENT ASSETS

Debtors

11

8,587,742

8,719,159

Cash at bank

822,750

3,018,306

9,410,492

11,737,465

CREDITORS

Amounts falling due within one year

12

1,081,625

1,168,423

NET CURRENT ASSETS

8,328,867

10,569,042

TOTAL ASSETS LESS CURRENT LIABILITIES

10,717,162

12,676,078

CREDITORS

Amounts falling due after more than one year

13

(873,283

)

(573,628

)

PROVISIONS FOR LIABILITIES

16

(107,837

)

(117,340

)

ACCRUALS AND DEFERRED INCOME

17

(3,398,664

)

(6,390,675

)

NET ASSETS

6,337,378

5,594,435

CAPITAL AND RESERVES

Called up share capital

18

910

910

Capital redemption reserve

19

90

90

Retained earnings

19

6,336,378

5,593,435

SHAREHOLDERS' FUNDS

6,337,378

5,594,435

The financial statements were approved by the Board of Directors and authorised for issue on 23 December 2022 and were signed on its behalf by:

B Harte - Director

Called up

Capital

share

Retained

redemption

Total

capital

earnings

reserve

equity

£

£

£

£

Balance at 1 April 2020

910

4,882,501

90

4,883,501

Changes in equity

Total comprehensive income

-

710,934

-

710,934

Balance at 31 December 2020

910

5,593,435

90

5,594,435

Changes in equity

Total comprehensive income

-

742,943

-

742,943

Balance at 31 December 2021

910

6,336,378

90

6,337,378

1.	STATUTORY INFORMATION

Accellacare UK Limited is a private company, limited by shares, registered in England and Wales. The Company's registered office is 500 South Oak Way, Green Park, Reading, England, RG2 6AD, United Kingdom. The company registered number is 04105540.

2.	ACCOUNTING POLICIES

Basis of preparation

These financial statements have been prepared in accordance with Financial Reporting Standard 101 "Reduced Disclosure Framework" and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

The company has taken advantage of the following disclosure exemptions in preparing these financial statements, as permitted by FRS 101 "Reduced Disclosure Framework":

•

the requirements of paragraph 33(c) of IFRS 5 Non Current Assets Held for Sale and Discontinued Operations;

•

the requirements of IFRS 7 Financial Instruments: Disclosures;

•

the requirements of paragraphs 91 to 99 of IFRS 13 Fair Value Measurement;

•

the requirements of paragraph 52 of IFRS 16 Leases;

the requirements of paragraph 58 of IFRS 16;

•

the requirements of the second sentence of paragraph 110 and paragraphs 113(a), 114, 115, 118, 119(a) to (c), 120 to 127 and 129 of IFRS 15 Revenue from Contracts with Customers;

•

the requirement in paragraph 38 of IAS 1 Presentation of Financial Statements to present comparative information in respect of:

-

paragraph 79(a)(iv) of IAS 1; and

-

paragraph 73(e) of IAS 16 Property, Plant and Equipment;

•

the requirements of paragraphs 10(d), 10)(f), 16, 38A, 38B, 38C, 38D, 40A, 40B, 40C, 40D and 111 of IAS 1 Presentation of Financial Statements;

•

the requirements of paragraphs 134 to 136 of IAS 1 Presentation of Financial Statements;

•

the requirements of IAS 7 Statement of Cash Flows;

•

the requirements of paragraphs 30 and 31 of IAS 8 Accounting Policies, Changes in Accounting Estimates and Errors;

•

the requirements of paragraphs 17 and 18A of IAS 24 Related Party Disclosures;

•

the requirements in IAS 24 Related Party Disclosures to disclose related party transactions entered into between two or more members of a group;

•

the requirements of paragraphs 134(d) to 134(f) and 135(c) to 135(e) of IAS 36 Impairments of Assets.

Tangible fixed assets

Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.

Improvements to property

-

Unexpired Term of Lease

Fixtures and fittings

-

25% on reducing balance

Financial instruments

The company has elected to apply the provisions of IFRS 7 "Financial Instruments: Disclosures", as permitted by FRS 101, to all of its financial instruments.

Financial instruments are recognised when the company becomes party to the contractual provisions of the instrument.

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and liability and settle simultaneously.

Taxation

Current taxes are based on the results shown in the financial statements and are calculated according to local tax rules, using tax rates enacted or substantially enacted by the balance sheet date.

Research and development

Expenditure on research and development is written off in the year in which it is incurred.

Foreign currencies

Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating result.

Leases

Leases are recognised as operating leases. The lease liability is initially recognised at the present value of the lease payments which have not yet been made and subsequently measured under the amortised cost method. The initial cost of the right-of-use asset comprises the amount of the initial measurement of the lease liability, lease payments made prior to the lease commencement date, initial direct costs and the estimated costs of removing or dismantling the underlying asset per the conditions of the contract.

Where ownership of the right-of-use asset transfers to the lessee at the end of the lease term, the right-of-use asset is depreciated over the asset’s remaining useful life. If ownership of the right-of-use asset does not transfer to the lessee at the end of the lease term, depreciation is charged over the shorter of the useful life of the right-of-use asset and the lease term.

Employee benefit costs

The company operates a defined contribution pension scheme. Contributions payable to the company's pension scheme are charged to the income statement in the period to which they relate.

Government grants

Government grants are recognised as other operating income where receivable.

3.

TURNOVER

The turnover and profit before taxation are attributable to the one principal activity of the company.

An analysis of turnover by class of business is given below:

Period

1.4.20

Year Ended

to

31.12.21

31.12.20

£

£

Clinical research services

9,404,098

8,702,252

9,404,098

8,702,252

An analysis of turnover by geographical market is given below:

Period

1.4.20

Year Ended

to

31.12.21

31.12.20

£

£

United Kingdom and EMEA

8,666,765

6,709,371

United States of America

737,333

1,992,881

9,404,098

8,702,252

4.	EMPLOYEES AND DIRECTORS

Period

1.4.20

Year Ended

to

31.12.21

31.12.20

£

£

Wages and salaries

4,893,767

3,982,209

Social security costs

447,755

390,580

Other pension costs

207,419

201,831

5,548,941

4,574,620

The average number of employees during the year was as follows:

Period

1.4.20

Year Ended

to

31.12.21

31.12.20

Clinical

107

121

Non-Clinical

8

29

115

150

Period

1.4.20

Year Ended

to

31.12.21

31.12.20

£

£

Directors' remuneration

-

137,279

Directors' pension contributions to money purchase schemes

-

9,000

5.

AMOUNTS WRITTEN OFF INVESTMENTS

Period

1.4.20

Year Ended

to

31.12.21

31.12.20

£

£

Investment provision

-

100,051

The provision for 2020 was made to impair the carrying value of the investment in Medinova Lakeside Clinical Research Ltd.

6.

INTEREST PAYABLE AND SIMILAR EXPENSES

Period

1.4.20

Year Ended

to

31.12.21

31.12.20

£

£

Bank interest

10,942

12,782

Interest expense on leasing arrangements

27,011

-

37,953

12,782

7.	PROFIT BEFORE TAXATION

The profit before taxation is stated after charging/(crediting):

Period

1.4.20

Year Ended

to

31.12.21

31.12.20

£

£

Leases

67,259

-

Depreciation - owned assets

628,946

355,481

Profit on disposal of fixed assets

-

(5,116

)

Auditors' remuneration

19,125

18,000

Foreign exchange differences

59,583

(62,734

)

8.

TAXATION

Analysis of tax expense

Period

1.4.20

Year Ended

to

31.12.21

31.12.20

£

£

Current tax:

Tax

128,255

209,324

Prior year adjustment

84,031

(1,950

)

Total current tax

212,286

207,374

Deferred tax:

Deferred tax

(38,787

)

2,645

Prior year adjustment for

deferred taxation

-

40,948

Effects of changes in tax rate

29,274

-

Total deferred tax

(9,513

)

43,593

Total tax expense in income statement

202,773

250,967

Factors affecting the tax expense

The tax assessed for the year is higher than the standard rate of corporation tax in the UK. The difference is explained below:

Period

1.4.20

Year Ended

to

31.12.21

31.12.20

£

£

Profit before income tax

945,716

961,901

Profit multiplied by the standard rate of corporation tax in the UK of 19% (2020 - 19%)

179,686

182,761

Effects of:

Capital allowances for the period in excess of depreciation

(6,138

)

47,282

Non-deductible expenses

-

29,770

Prior year amendment

-

(1,950

)

Group losses relief

(49

)

(6,896

)

Impact of changes in tax rates

29,274

-

Tax expense

202,773

250,967

9.	TANGIBLE FIXED ASSETS

Improvements

Fixtures

Short

to

and

Computer

leasehold

property

fittings

equipment

Totals

£

£

£

£

£

COST

At 1 January 2021

1,673,639

117,341

1,871,038

285,074

3,947,092

Additions

709,635

-

191,314

9,256

910,205

At 31 December 2021

2,383,274

117,341

2,062,352

294,330

4,857,297

DEPRECIATION

At 1 January 2021

848,982

116,186

647,481

230,063

1,842,712

Charge for year

376,426

1,155

220,902

30,463

628,946

At 31 December 2021

1,225,408

117,341

868,383

260,526

2,471,658

NET BOOK VALUE

At 31 December 2021

1,157,866

-

1,193,969

33,804

2,385,639

At 31 December 2020

824,657

1,155

1,223,557

55,011

2,104,380