Note: This site's content is accessible to all versions of every browser. However, this browser may not support basic Web standards, preventing the display of our site's design details. We support the mission of the Web Standards Project in the campaign encouraging users to upgrade their browsers.
The Department of the Prime Minister and Cabinet ("the department") is a government department as defined by the Public Finance Act 1989 and is domiciled in New Zealand.
In addition, the department has reported on Crown activities which it administers.
The primary objective of the department is to provide services to the public rather than making a financial return. Accordingly the Department of the Prime Minister and Cabinet is a public benefit entity for the purposes of New Zealand Equivalents to International Financial Reporting Standards (NZ IFRS).
The financial statements of the department are for the year ended 30 June 2008. The financial statements were authorised for issue by the Chief Executive of the department on 26 September 2008.
The financial statements of the department have been prepared in accordance with the requirements of the Public Finance Act 1989, which includes the requirement to comply with New Zealand Generally Accepted Accounting Practices (NZ GAAP).
These financial statements have been prepared in accordance with, and comply with, NZ IFRS as appropriate for public benefit entities.
This is the first set of financial statements prepared using NZ IFRS. NZ IFRS 1, First-time Adoption of New Zealand Equivalents to International Financial Reporting Standards, has been applied and the comparatives for the year ended 30 June 2007 have been restated to NZ IFRS accordingly. Reconciliation of equity and net surplus/(deficit) for the year ended 30 June 2007 and reconciliation of equity as at 1 July 2006 (date of transition) to their balances reported in the previous year's GAAP-based financial statements are detailed in note 20.
The accounting policies set out below have been applied consistently to all periods presented in these financial statements, and also in preparing an opening NZ IFRS Statement of Financial Position as at 1 July 2006 for the purpose of transition to NZ IFRS.
The financial statements have been prepared on historical-cost basis. The accrual basis of accounting has been used.
The financial statements are presented in New Zealand dollars and all values are rounded to the nearest thousand dollars ($000). The functional currency of the department is New Zealand dollars.
The preparation of financial statements in conformity with NZ IFRS requires judgements, estimates and assumptions that affect the application of policies and the reported amounts of assets, liabilities, income, and expenses. The estimates and associated assumptions are based on historical experience and various other factors that are believed to be reasonable under the circumstances. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised, if the revision affects only that period; or in the period of the revision and future periods, if the revision affects both current and future periods.
Judgements that have significant effect on the financial statements and estimates with a significant risk of material adjustment in the next year are:
Note 12 provides an analysis of the exposure in relation to estimates and uncertainties surrounding retirement and long-service leave liabilities.
Revenue is measured at the fair value of consideration received.
Revenue from the Crown is earned in exchange for the provision of outputs and is recognised as revenue when earned. The department receives its revenue through the Crown's appropriation process.
Revenue from the supply of goods and services is recognised as earned.
Rental income is recognised as other revenue in the Statement of Financial Performance when it is earned.
Revenue from the sales of items of property, plant and equipment is recognised when the significant risks and rewards of ownership have been transferred to the buyer.
The capital charge is recognised as an expense in the period to which the charge relates.
Debtors and other receivables are initially measured at fair value and subsequently measured at amortised cost using the effective interest rate, less impairment changes.
Impairment of a receivable is established when there is objective evidence that the department will not be able to collect amounts due under the original terms of the receivable. Significant financial difficulties of the debtor, probability that the debtor will enter into bankruptcy, and default in payments are considered indicators that the debtor is impaired. The amount of the impairment is the difference between the asset's carrying amount and the present value of estimated future cash flows, discounted using the original effective interest rate. The carrying amount of the asset is reduced through the use of an allowance account, and the amount of the loss is recognised in the Statement of Financial Performance.
The department is a party to financial arrangements as part of its everyday operations. These include instruments such as cash and cash equivalents, receivables, and creditors and other payables. Financial assets and financial liabilities are initially measured at fair value plus transaction costs. The fair value of all financial instruments is equivalent to the carrying amount disclosed in the Statement of Financial Position.
Cash includes cash on hand and bank accounts.
Inventories held for distribution for public benefit purposes are recorded at the lower of cost calculated using the first-in first-out method or current replacement cost.
Property, plant and equipment are measured at cost less accumulated depreciation and accumulated impairment losses.
All individual assets are capitalised if their purchase cost is $2,000 or greater.
The cost of an item of property, plant and equipment is recognised as an asset if it is probable that future economic benefits or service potential associated with the item will flow to the department and if the cost of the item can be measured reliably.
Gains and losses on disposals are determined by comparing the proceeds with the carrying amount of the asset. Realised gains and losses arising from disposal of property, plant and equipment are recognised in the Statement of Financial Performance in the period in which the transaction occurs.
Costs incurred subsequent to initial acquisition are capitalised only when it is probable that future economic benefits or service potential associated with the item will flow to the department and the cost of the item can be measured reliably.
Depreciation is charged on a straight-line basis at rates calculated to allocate the cost of an item of property, plant and equipment, less any estimated residual value, over its estimated useful life.
Depreciation is charged on a straight-line basis at rates calculated to allocate the cost or valuation of an asset, less any estimated residual value, over its estimated useful live. The useful life and associated depreciation rates for the current and comparative periods have been estimated as follows:
| Fixtures and fittings | 10 years | 10% |
|---|---|---|
| IT equipment | 3 years | 33% |
| Office equipment | 5 years | 20% |
| Furniture | 5 years | 20% |
| Motor vehicles | 4 years | 25% |
| Kitchen equipment | 5 years | 20% |
| Plant and equipment | 5-10 years | 10-20% |
| Ground improvements | 5 years | 20% |
The residual value and useful life of an asset is reviewed, and adjusted if applicable, at each financial year's end.
Acquired computer software is capitalised on the basis of the costs incurred to acquire and bring to use the specific software. Direct costs include software acquisition and development, and consultancy costs. Staff training costs are recognised as an expense when incurred.
Intangible assets with finite lives are subsequently recorded at cost, less any amortisation and impairment losses.
The carrying value of an intangible asset with a finite life is amortised on a straight-line basis over its useful life. Amortisation begins when an asset is available for use and ceases at the date that an asset is de-recognised. The amortisation charge for each period is recognised in the Statement of Financial Performance.
The useful life and associated amortisation rate of computer software for the current and comparative period is as follows:
| Acquired computer software | 3 years | 33% |
|---|
Property, plant and equipment and intangible assets that have a finite useful life are reviewed at least annually to determine if there is any indication of impairment, i.e. that the carrying amount may not be recoverable. An impairment loss is recognised for the amount by which the asset's carrying amount exceeds its recoverable amount. The recoverable amount is the higher of an asset's fair value less costs to sell and value in use.
Value in use is depreciated replacement cost for an asset where the future economic benefits or service potential of the asset are not primarily dependent on the asset's ability to generate net cash inflows and where the entity would, if deprived of the asset, replace its remaining future economic benefits or service potential.
If an asset's carrying amount exceeds its recoverable amount, the asset is impaired and the carrying amount is written down to the recoverable amount.
Losses resulting from impairment are recognised in the Statement of Financial Performance.
Short-term employee entitlements expected to be settled within 12 months of balance date are measured at nominal values based on accrued entitlements at current rates of pay.
These include salaries and wages, annual leave, and sick leave and are recognised in the Statement of Financial Performance when they accrue to employees. Employee entitlements to be settled within 12 months are reported at the amount expected to be paid.
Termination benefits are recognised in the Statement of Financial Performance only when there is a demonstrable commitment, without realistic possibility of withdrawal, to either terminate employment prior to normal retirement date or to provide such benefits as a result of an offer to encourage voluntary redundancy.
The department recognises a liability for sick leave. The amount of the liability is calculated on the unused sick-leave entitlement that can be carried forward at balance date, to the extent that the department anticipates it will be used by staff to cover future sick-leave absences.
Entitlements that are payable beyond 12 months, such as long-service leave and retirement leave, have been calculated on an actuarial basis. The calculations are based on:
Obligations for contributions to defined-contribution pension plans are recognised as an expense in the Statement of Financial Performance when they are due.
Creditors and other payables are initially measured at fair value and subsequently measured at amortised cost using the effective interest method.
The department leases office premises and photocopiers. As substantially all risks and rewards incidental to ownership of assets are retained by the lessor, these leases are classified as operating leases. Operating lease costs are expensed in the Statement of Financial Performance on a straight-line basis over the term of the lease.
Obligations for contributions to the State Sector Retirement Savings Scheme, KiwiSaver and individual retirement funds are accounted for as defined-contribution schemes and are recognised as expenses in the Statement of Financial Performance when they are incurred.
The department recognises a provision for future expenditure of uncertain amounts or timing when there is a present obligation (either legal or constructive) as a result of a past event, when it is probable that an outflow of future economic benefits will be required to settle the obligation, and when a reliable estimate can be made of the amount of the obligation. Provisions are not recognised for future operating losses.
Provisions are measured at the present value of the expenditures expected to be required to settle the obligation using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the obligation. The increase in the provision due to the passage of time is recognised as a finance cost.
Taxpayers' funds are the Crown's investment in the department and are measured as the difference between total assets and total liabilities. They consist of general funds.
Expenses yet to be incurred on non-cancellable contracts that were entered into on or before balance date are disclosed as commitments to the extent that there are equally unperformed obligations.
Cancellable commitments that have, explicit in the agreement, penalty or exit costs on exercising the option to cancel are included in the Statement of Commitments at the value of that penalty or exit cost.
Contingent liabilities and contingent assets are recorded in the Statement of Contingent Liabilities and Contingent Assets at the point at which the contingency is evident. Contingent liabilities are disclosed if the possibility that they will crystallise is not remote. Contingent assets are disclosed if it is probable that the benefits will be realised.
All items in the financial statements, including the appropriation statements, are GST exclusive – except for receivables and payables, which are on a GST-inclusive basis.
The net amount of GST recoverable from or payable to the Inland Revenue Department (IRD) is included as part of receivables or payables in the Statement of Financial Position.
The net GST paid to or received from the IRD, including the GST relating to investing and financing activities, is classified as an operating cash flow in the Statement of Cash Flows.
Commitment and contingencies are disclosed exclusive of GST.
Government departments are exempt from income tax as public authorities. Accordingly, no charge for income tax has been provided for.
The budget figures are those included in the department's Budget Estimates for the year ended 30 June 2008, which are consistent with the financial information in the Main Estimates. In addition, the financial statements also present the updated budget information from the Supplementary Estimates.
The department has determined the cost of outputs using the cost allocation system that follows:
Direct costs are expenses incurred from activities in producing outputs. These costs are charged directly to the related output classes.
Indirect costs are expenses incurred by Corporate Services and by the Office of the Chief Executive. Indirect costs are allocated to each output class based on cost drivers, related activity, and usage information.
There have been no changes in cost accounting policies since the date of the last audited financial statements.
Accounting policies are changed only if the change is required by a standard or interpretation, or if it otherwise provides more reliable and more relevant information.
When presentation or classification of items in the financial statements is amended or accounting policies are changed voluntarily, comparative figures are restated to ensure consistency with the current period unless it is impracticable to do so.
The department is a wholly owned entity of the Crown. The government significantly influences the roles of the department as well as its source of revenue.
The department undertakes transactions with other departments, Crown entities, and state-owned enterprises. These transactions are carried out at an arm's length basis and are not considered to be related-party transactions.
Apart from those transactions described above, the department has not entered into any related-party transactions.
Standards, amendments and interpretations issued but not yet effective that have not been adopted early, and that are relevant to the department include:
The adoption of the revised NZ IAS 1 and the application of NZ IFRIC 12 are not expected to have a material impact on the department's financial statements.
| 30.6.08 | 30.6.08 | ||
|---|---|---|---|
| Budget Forecast $000 |
Supplementary Estimates Changes $000 |
Final Budget Total $000 |
|
| Revenue | |||
| Crown | 15,116 | 500 | 15,616 |
| Other | 58 | – | 58 |
| Total Revenue | 15,174 | 500 | 15,674 |
| Expenditure | |||
| Personnel | 10,996 | (111) | 10,885 |
| Operating | 3,707 | 641 | 4,348 |
| Depreciation | 380 | (30) | 350 |
| Capital charge | 63 | – | 63 |
| Total expenses | 15,146 | 500 | 15,646 |
| Net surplus | 28 | – | 28 |
| 30.6.07 | 30.6.08 | |
|---|---|---|
| Actual $000 |
Actual $000 |
|
| 49 | Rental income | 50 |
| 49 | Total revenue – other | 50 |
| 30.6.07 | 30.6.08 | |
|---|---|---|
| Actual $000 |
Actual $000 |
|
| 16 | Gain on sale of property, plant and equipment | – |
| 16 | Total gains | – |
| 30.6.07 | 30.6.08 | |
|---|---|---|
| Actual $000 |
Actual $000 |
|
| 9,792 | Salaries and wages | 10,063 |
| 360 | Employer contributions to defined-contribution plans | 377 |
| 1 | Increase in employee entitlements | 134 |
| 210 | Other | 111 |
| 10,363 | Total personnel costs | 10,685 |
The department pays a capital charge on its taxpayers' funds at 30 June and 31 December each year. The capital charge rate for the year ended 30 June 2008 was 7.5 per cent. (2006/07: 7.5 per cent)
| 30.6.07 | 30.6.08 | |
|---|---|---|
| Actual $000 |
Actual $000 |
|
| 1 The premises rental expenses do not include the costs of accommodation for personnel located on two floors of the Beehive, which is provided by the Parliamentary Service (estimated annual rental for this furnished accommodation is $350,000). | ||
| 46 | Audit fees for audit of financial statements | 46 |
| – | Audit fees for NZ IFRS transition | 6 |
| 400 | Premises rental1 | 415 |
| 113 | Contract for photocopying services | 142 |
| 99 | Inventories consumed | 92 |
| Fixtures and fittings | Furniture | Office equipment | Motor vehicles | Plant and equipment | IT equipment | Kitchen equipment | Ground improvement | Total | |
|---|---|---|---|---|---|---|---|---|---|
| Cost | |||||||||
| Balance at 1 July 2006 | 886 | 263 | 450 | 139 | 623 | 2,462 | 122 | 20 | 4,965 |
| Additions | 43 | 7 | 42 | 8 | 87 | 18 | 13 | 218 | |
| Disposals | (6) | (3) | (141) | (85) | (21) | (335) | (5) | – | (596) |
| Balance at 30 June 2007 | 880 | 303 | 316 | 96 | 610 | 2,214 | 135 | 33 | 4,587 |
| Balance at 1 July 2007 | 880 | 303 | 316 | 96 | 610 | 2,214 | 135 | 33 | 4,587 |
| Additions | 20 | – | 6 | 57 | 44 | 58 | 4 | – | 189 |
| Disposals | – | – | – | – | – | (27) | – | – | (27) |
| Balance at 30 June 2008 | 900 | 303 | 322 | 153 | 654 | 2,245 | 139 | 33 | 4,749 |
| Accumulated Depreciation and Impairment Losses | |||||||||
| Balance at 1 July 2006 | 400 | 212 | 383 | 134 | 503 | 2,310 | 110 | 20 | 4,072 |
| Depreciation expense | 94 | 21 | 17 | 10 | 39 | 101 | 7 | 2 | 291 |
| Eliminate on disposal | (6) | (2) | (141) | (85) | (22) | (335) | (5) | – | (596) |
| Balance at 30 June 2007 | 488 | 231 | 259 | 59 | 520 | 2,076 | 112 | 22 | 3,767 |
| Balance at 1 July 2007 | 488 | 231 | 259 | 59 | 520 | 2,076 | 112 | 22 | 3,767 |
| Depreciation expense | 86 | 19 | 18 | 22 | 46 | 80 | 9 | 3 | 283 |
| Eliminate on disposal | – | – | – | – | – | (27) | – | – | (27) |
| Impairment losses | – | – | – | – | – | – | – | – | – |
| Balance at 30 June 2008 | 574 | 250 | 277 | 81 | 566 | 2,129 | 121 | 25 | 4,023 |
| Carrying value | |||||||||
| At 1 July 2006 | 486 | 51 | 67 | 5 | 120 | 152 | 12 | – | 893 |
| At 30 June and 1 July 2007 | 392 | 72 | 57 | 37 | 90 | 138 | 23 | 11 | 820 |
| At 30 June 2008 | 326 | 53 | 45 | 72 | 88 | 116 | 18 | 8 | 726 |
| 30.6.07 | 30.6.08 | |
|---|---|---|
| Actual $000 |
Actual $000 |
|
| Acquired software | ||
| Cost | ||
| 9 | Opening balance 1 July | 9 |
| – | Additions | 43 |
| 9 | Closing balance 30 June | 52 |
| Accumulated amortisation and impairment losses | ||
| 1 | Opening balance 1 July | 1 |
| – | Amortisation expenses | 5 |
| 1 | Closing balance 30 June | 6 |
| Carrying value | ||
| 8 | At 30 June | 46 |
| 30.6.07 | 30.6.08 | |
|---|---|---|
| Actual $000 |
Actual $000 |
|
| 673 | Trade creditors | 683 |
| 38 | Creditors relating to capital expenditure | – |
| 643 | Accrued expenses | 506 |
| 57 | GST payable | 81 |
| 1,411 | Total creditors and other payables | 1,270 |
| 30.6.07 | 30.6.08 | |
|---|---|---|
| Actual $000 |
Actual $000 |
|
| 46 | Current year net surplus | 47 |
| 46 | Total provision for repayment of surplus | 47 |
| 30.6.07 | 30.6.08 | |
|---|---|---|
| Actual $000 |
Actual $000 |
|
| Current employee entitlements | ||
| 381 | Annual leave | 420 |
| 47 | Long-service leave | 51 |
| 71 | Retirement leave | 170 |
| 17 | Sick leave | 9 |
| 516 | Total current liabilities | 650 |
| Non-current employee entitlements | ||
| 68 | Long-service leave | 82 |
| 399 | Retirement leave | 368 |
| 467 | Total non-current liabilities | 450 |
| 983 | Total employee entitlements | 1,100 |
The present value of the retirement and long-service leave obligations depend on a number of factors that are determined on an actuarial basis using some assumptions. Two key assumptions used in calculating this liability include the discount rate and the salary-inflation factor. Any changes in these assumptions will impact on the carrying amount of the liability.
In determining the appropriate discount rate the department considered the interest rates on New Zealand Government bonds which have terms to maturity that match, as closely as possible, the estimated future cash outflows.
The salary-inflation factor has been determined after considering historical salary-inflation patterns and after obtaining advice from an independent actuary.
If the discount rate were to differ by 1% from the department's estimates, with all other factors held constant, the carrying amount of the liability would be an estimated $32,000 higher/lower.
If the inflation factor were to differ by 1% from the department's estimates, with all other factors held constant, the carrying amount would be an estimated $36,200 higher/lower.
| 30.6.07 | 30.6.08 | |
|---|---|---|
| Actual $000 |
Actual $000 |
|
| Lease make-good | ||
| 120 | Opening balance 1 July | 120 |
| – | Additional provision made | – |
| 120 | Closing balance 30 June | 120 |
| Assets write-off | ||
| – | Opening balance 1 July | – |
| – | Additional provision made | 314 |
| – | Closing balance 30 June | 314 |
| 120 | Total Provisions | 434 |
In respect of its leased premises, the department is required at the expiry of the lease term to make good any damages and to remove fixtures and fittings as required by the lessor. The department has been advised that it cannot renew one of these leases and is required to vacate the premises by 30 June 2009. Hence a provision for asset write-off has been provided.
| 30.6.07 | 30.6.08 | |
|---|---|---|
| Actual $000 |
Actual $000 |
|
| General funds | ||
| 703 | Balance at 1 July | 703 |
| 46 | Net surplus | 47 |
| (46) | Provision for repayment of surplus to the Crown | (47) |
| 703 | General funds at 30 June | 703 |
The department is a wholly owned entity of the Crown. The government significantly influences the roles of the department as well as its source of revenue.
The department undertakes transactions with other departments, Crown entities and state-owned enterprises. These transactions are carried out at an arm's length basis and are not considered to be related-party transactions.
Apart from those transactions described above, the department has not entered into any related-party transactions.
| 30.6.07 | 30.6.08 | |
|---|---|---|
| Actual $000 |
Actual $000 |
|
| 1 Key management personnel are the Chief Executive and the six senior managers. | ||
| 1,541 | Salaries and other short-term employee benefits | 1,779 |
| 1,541 | Total key management personnel1 compensation | 1,779 |
The department is a party to financial arrangements as part of its everyday operations.
Credit risk is the risk that a third party will default on its obligations to the department, causing the department to incur a loss. In the normal course of its operations, the department incurs credit risk from sundry debtors, prepayments and bank deposits, and transactions with financial institutions and the New Zealand Debt Management Office (NZDMO).
The department does not require any collateral or security to support financial instruments with the financial institutions it deals with, or with NZDMO, as these entities have high credit ratings. For other financial instruments, the department does not have significant concentrations of credit risk.
The department's maximum credit exposure for each class of financial instrument is represented by the total carrying amount of cash and cash equivalents, debtors and other receivables.
Currency risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in foreign exchange rates.
Interest-rate risk is the risk that the fair value of a financial instrument will fluctuate, or the cash flows from a financial instrument will fluctuate, because of changes in market interest rates.
The department has no significant exposure to currency risk or interest-rate risk on its financial instruments.
Liquidity risk is the risk that the department will encounter difficulty in raising liquid funds to meet commitments as they fall due.
In meeting its liquidity requirements, the department closely monitors its forecast cash requirements with expected cash drawdowns from the NZDMO. The department maintains a target level of available cash to meet liquidity requirements.
All of the department's financial liabilities (i.e. creditors and other payables – see note 10) are expected to be settled within 12 months. The contractual undiscounted cash flows equal the carrying values disclosed in note 10.
The carrying amounts of financial assets and financial liabilities in each of the NZ IAS 39 categories are as follows:
| 30.6.07 | 30.6.08 | |
|---|---|---|
| Actual $000 |
Actual $000 |
|
| Loans and receivables | ||
| 1,968 | Cash and cash equivalent | 2,163 |
| 38 | Other receivables | 72 |
| 2,006 | Total loans and receivables | 2,235 |
| Financial liabilities measured at amortised cost | ||
| 1,411 | Creditors and other payables (see note 10) | 1,270 |
The department's capital is its equity (or taxpayers' funds), which comprise the general funds. Equity is represented by the net assets.
The department manages its revenues, expenses, assets, liabilities, and general financial dealings prudently. The department's equity is largely managed as a by-product of managing income, expenses, assets and liabilities and complying with the government Budget processes and Treasury instructions.
The objective of managing the department's equity is to ensure that the department is effective in achieving the goals and objectives for which it has been established, while remaining a going concern.
The appropriation for this output class increased by $600,000 in the Supplementary Estimates. The change relates largely to: additional funding to coordinate policy development and communications around the “Climate Change Solutions” package, including the proposed Emissions Trading Scheme ($500,000); and fiscally neutral adjustment from D3 – Intelligence assessments on developments overseas ($60,000) and D2 – Support services to the Governor-General and maintenance of the two Government Houses ($40,000) for unexpected costs relating to professional services, personnel and IT costs.
The appropriation for this output class decreased by $40,000 in the Supplementary Estimates. The change relates to a fiscally neutral adjustment to D1 – Policy advice and secretariat and coordination services.
The appropriation for this output class decreased by $60,000 in the Supplementary Estimates. The change relates to a fiscally neutral adjustment to D1 – Policy advice and secretariat and coordination services.
The variance between actual and budgeted personnel costs was due to management of staff vacancies in anticipation of higher operating expenses.
The variance between actual and budgeted operating costs was due to additional costs relating to asset write-off.
The department's financial statements for the year ended 30 June 2008 are its first financial statements that comply with NZ IFRS. The department has applied NZ IFRS 1 First-time Adoption of New Zealand Equivalents to International Financial Reporting Standards in preparing these financial statements. The department's transition date is 1 July 2006. The department prepared its opening NZ IFRS balance sheet at that date. The reporting date of these financial statements is 30 June 2008. The department NZ IFRS adoption date is 1 July 2007.
There have been no material adjustments to the department's surplus as a result of the transition from NZ GAAP to NZ IRS for the year ended 30 June 2007.
There have been no material adjustments to the Statement of Cash Flows on transition to NZ IFRS.
The [following table] shows the changes in equity as a result of the transition from NZ GAAP to NZ IFRS as at 1 July 2006 and 30 June 2007.
| 1 July 2006 | 30 June 2007 | |||||
|---|---|---|---|---|---|---|
| NZ GAAP $000 |
Effect on transition to NZ IFRS $000 |
NZ IFRS $000 |
NZ GAAP $000 |
Effect on transition to NZ IFRS $000 |
NZ IFRS $000 |
|
|
||||||
| Current assets | ||||||
| Cash and cash equivalents | 1,712 | – | 1,712 | 1,968 | – | 1,968 |
| Receivables and prepayments | 29 | – | 29 | 50 | – | 50 |
| Inventory | 383 | – | 383 | 417 | – | 417 |
| Total current assets | 2,124 | – | 2,124 | 2,435 | – | 2,435 |
| Non-current assets | ||||||
| Property, plant and equipment1 | 893 | – | 893 | 828 | (8) | 820 |
| Intangible assets1 | – | – | – | – | 8 | 8 |
| Total non-current assets | 893 | – | 893 | 828 | – | 828 |
| Total assets | 3,017 | – | 3,017 | 3,263 | – | 3,263 |
| Current liabilities | ||||||
| Creditors and payables | 1,106 | – | 1,106 | 1,411 | – | 1,411 |
| Provision for repayment of surplus | 106 | – | 106 | 46 | – | 46 |
| Provisions | – | – | – | – | – | – |
| Employee entitlements2 | 485 | 17 | 502 | 499 | 17 | 516 |
| Total current liabilities | 1,697 | 17 | 1,714 | 1,956 | 17 | 1,973 |
| Non-current liabilities | ||||||
| Provisions3 | – | 120 | 120 | – | 120 | 120 |
| Employee entitlements | 480 | – | 480 | 467 | – | 467 |
| Total non-current liabilities | 480 | 120 | 600 | 467 | 120 | 587 |
| Total liabilities | 2,177 | 137 | 2,314 | 2,423 | 137 | 2,560 |
| Net assets | 840 | (137) | 703 | 840 | (137) | 703 |
| Taxpayers' Funds | ||||||
| General funds2,3 | 840 | (137) | 703 | 840 | (137) | 703 |
| Total taxpayers' funds | 840 | (137) | 703 | 840 | (137) | 703 |