APPENDIX 1 – Financial Statements


INCOME STATEMENT

for the period ended 30 June 2007

   

2007

 

2006

 

Notes

$’000

 

$’000

INCOME

       

Revenue

       

Revenue from Government

 

2A

85,333

 

81,126

Sale of goods and rendering of services

 

2B

1,898

 

2,472

Interest

 

2C

16

 

614

Total revenue

   

87,247

 

84,212

           

Gains

         

Sale of assets

 

2D

4

 

18

Other gains

 

2E

14,351

 

13,380

Total gains

   

14,355

 

13,398

Total Income

 

101,602

 

97,610

         
         

EXPENSES

       

Judges and employee benefits

 

3A

53,544

 

48,687

Suppliers

 

3B

44,518

 

41,205

Depreciation and amortisation

 

3C

2,989

 

2,485

Finance costs

 

3D

69

 

60

Write-down and impairment of assets

 

3E

25

 

264

Total Expenses

 

101,145

 

92,701

         
         

Surplus (Deficit)

 

457

 

4,909

BALANCE SHEET

as at 30 June 2007

     
   

2007

 

2006

 

Notes

$’000

 

$’000

ASSETS

       

Financial Assets

       

Cash

 

4A

516

 

348

Receivables

 

4B

37,534

 

32,800

Total financial assets

 

38,050

 

33,148

         

Non-Financial Assets

       

Land and buildings

 

5A

7,420

 

5,620

Infrastructure, plant and equipment

 

5B

10,495

 

10,907

Intangibles

 

5C

432

 

444

Other non-financial assets

 

5E

2,183

 

5,492

Total non-financial assets

 

20,530

 

22,463

         

Total Assets

 

58,580

 

55,611

         

LIABILITIES

       

Payables

       

Suppliers

 

6

508

 

404

Total payables

 

508

 

404

         

Interest Bearing Liabilities

       

Leases

 

7

986

 

1,411

Total interest bearing liabilities

 

986

 

1,411

         

Provisions

       

Judges and employee provisions

 

8

16,858

 

15,728

Total provisions

 

16,858

 

15,728

         

Total Liabilities

 

18,352

 

17,543

         

Net Assets

 

40,228

 

38,068

         

EQUITY

       

Contributed equity

   

9,617

 

7,914

Reserves

   

1,614

 

1,614

Retained Surplus

   

28,997

 

28,540

Total Equity

 

40,228

 

38,068

         

Current Assets

 

40,234

 

36,634

Non-Current Assets

 

18,346

 

18,977

Current Liabilities

 

16,835

 

15,930

Non-Current Liabilities

 

1,517

 

1,613

STATEMENT of CHANGES in EQUITY

for the period ended 30 June 2007

 

Accumulated Results

Asset Revaluation Reserves

Contributed Equity/Capital

Total Equity

 

2007

2006

2007

2006

2007

2006

2007

2006

 

$’000

$’000

$’000

$’000

$’000

$’000

$’000

$’000

Opening balance

28,540

23,631

1,614

1,614

7,914

6,543

38,068

31,788

Income and expense

               

Revaluation Adjustment

-

-

-

-

-

-

-

-

Subtotal income and expenses recognised directly in equity

28,540

23,631

1,614

1,614

7,914

6,543

38,068

31,788

Net Operating Result

457

4,909

-

-

-

-

457

4,909

Total income and expenses recognised directly in equity

28,997

28,540

1,614

1,614

7,914

6,543

38,525

36,967

Transactions with Owners

               

Appropriation (equity injection)

-

-

-

-

1,703

1,371

1,703

1,371

Closing balance at 30 June

28,997

28,540

1,614

1,614

9,617

7,914

40,228

38,068

CASH FLOW STATEMENT

for the period ended 30 June 2007

   

2007

 

2006

 

Notes

$’000

 

$’000

OPERATING ACTIVITIES

       

Cash received

       

Goods and services

   

1,916

 

2,059

Appropriations

   

81,630

 

64,200

Refunds credited

   

4,416

 

3,500

Net GST received

   

36

 

-

Total cash received

 

87,998

 

69,759

Cash used

       

Judges and employees

   

44,937

 

41,662

Suppliers

   

40,141

 

24,290

Net GST paid

   

-

 

209

Borrowing costs

   

69

 

60

Total cash used

 

85,147

 

66,221

         

Net cash from or (used by) operating activities

9

2,851

 

3,538

         

INVESTING ACTIVITIES

       

Cash received

       

Proceeds from sales of property, plant and equipment

   

6

 

14

Total cash received

 

6

 

14

         

Cash used

       

Purchase of property, plant and equipment

   

2,858

 

4,888

Purchase of intangibles

   

64

 

77

Total cash used

 

2,922

 

4,965

         

Net cash from or (used by) investing activities

 

(2,916)

 

(4,951)

         

FINANCING ACTIVITIES

       

Cash received

       

Appropriations – contributed equity

   

233

 

-

Total cash received

 

233

 

-

         

Net cash from or (used by) financing activities

 

233

 

-

         

Net increase or (decrease) in cash held

 

168

 

(1,413)

Cash at the beginning of the reporting period

   

348

 

1,761

Cash at the end of the reporting period

4A

516

 

348

SCHEDULE OF COMMITMENTS

as at 30 June 2007

   

2007

 

2006

   

$’000

 

$’000

BY TYPE

       

Capital commitments

       

Infrastructure, plant and equipment1

   

621

 

7

Total capital commitments

 

621

 

7

         

Other commitments

       

Operating leases2

   

176,519

 

175,327

Other3

   

7,844

 

4,155

Total other commitments

 

184,363

 

179,482

         

Commitments receivable

 

(16,817)

 

(16,317)

Net commitments by type

 

168,167

 

163,172

         

BY MATURITY

       

Capital commitments

       

One year or less

   

621

 

7

Total capital commitments

 

621

 

7

         

Operating lease commitments

       

One year or less

   

20,379

 

22,035

From one to five years

   

70,796

 

67,647

Over five years

   

93,188

 

89,800

Total operating lease commitments

 

184,363

 

179,482

         

Commitments receivable

 

(16,817)

 

(16,317)

Net Commitments by Maturity

 

168,167

 

163,172