Balance Sheet at 30 June
|
| |
2006 Actual |
2007 Supplementary Estimates |
2007 Estimated Actual |
2008 Plan |
|
| Taxpayers' funds: |
|
|
|
|
General funds |
12,062 |
12,067 |
12,067 |
12,658 |
Revaluation reserve |
727 |
722 |
722 |
0 |
|
| Total taxpayers' funds |
12,789 |
12,789 |
12,789 |
12,658 |
|
| Represented by: |
|
|
|
|
| Current assets |
|
|
|
|
Cash and cash equivalents |
1,412 |
2,077 |
2,077 |
2,702 |
Prepayments |
521 |
300 |
300 |
300 |
Trade and other receivables |
18,565 |
18,791 |
18,791 |
18,791 |
|
| Total current assets |
20,498 |
21,168 |
21,168 |
21,793 |
|
| Non-current assets |
|
|
|
|
Intangible assets |
0 |
0 |
0 |
2,650 |
Property,plant and equipment |
11,359 |
11,699 |
11,699 |
8,724 |
|
| Total non-current assets |
11,359 |
11,699 |
11,699 |
11,374 |
|
| Total assets |
31,857 |
32,867 |
32,867 |
33,167 |
|
| Current liabilities |
|
|
|
|
Trade and other payables |
|
|
|
|
Provision for |
|
|
|
|
- Repayment of surplus to the Crown
|
1,349 |
0 |
0 |
0 |
|
2,119 |
2,000 |
2,000 |
653 |
| Unearned revenue |
76 |
0 |
0 |
0 |
|
| Total current liabilities |
16,354 |
16,928 |
16,928 |
15,481 |
|
| Term liabilities |
|
|
|
|
Provision for employee entitlements |
2,714 |
3,150 |
3,150 |
5,028 |
|
| Total liabilities |
19,068 |
20,078 |
20,078 |
20,509 |
|
| Net assets |
12,789 |
12,789 |
12,789 |
12,658 |
|
(The Statement of Accounting Policies should be read in conjunction with these financial statements)