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 |
|||||||