FCA team said the first conclusion was wrong on VAT figure, so they corrected and resend with the new figures.
Below email shows the calculations, hope all is clear.
If you approve, I can manage the trnasfer of money to FCA so they can pay tax as today is the last submission date. FYI: I will have to be offline soon, so please reply quickly ka.