4. Accounts
Statement of Comprehensive Net Expenditure
For the Year to 31 March 2021
Table 44
| Note | 2020/21 | 2019/20 | |
|---|---|---|---|
| £’000 | £’000 | ||
| Revenue from contracts with customers | 5 | -403,916 | -21,098 |
| Other operating income | 5 | -4,288 | -9,213 |
| Capital grants received | 5 | -652 | - |
| Total operating income | -408,856 | -30,311 | |
| Staff costs | 3 | 254,857 | 190,988 |
| Purchase of goods and services | 4 | 602,349 | 135,299 |
| Depreciation and impairment charges | 4 | 11,579 | 13,849 |
| Provision expense | 4 | 10,221 | -787 |
| Other operating expenditure | 4 | 97 | -725 |
| Total operating expenditure | 879,103 | 338,624 | |
| Net operating expenditure | 470,247 | 308,313 | |
| Net expenditure for the year | 470,247 | 308,313 | |
| Other comprehensive net expenditure | |||
| Net (gain)/loss on revaluation of property, plant and equipment | -137 | 53 | |
| Net (gain)/loss on revaluation of intangible assets | -8 | -231 | |
| Comprehensive net expenditure for the year | 470,102 | 308,135 |
The notes on pages 120 to 154 form part of these accounts.
Statement of Financial Position
as at 31 March 2021
Table 45
| Note | 2020/21 | 2019/20 | |
|---|---|---|---|
| £’000 | £’000 | ||
| Non-current assets | |||
| Property, plant and equipment | 6 | 46,820 | 47,190 |
| Intangible assets | 7 | 11,576 | 11,538 |
| Financial assets | 9 | 52 | 50 |
| Total non-current assets | 58,448 | 58,778 | |
| Current assets | |||
| Trade and other receivables | 9 | 85,762 | 5,398 |
| Other current assets | 9 | 25,282 | 11,045 |
| Cash and cash equivalents | 10 | 21,266 | 8,280 |
| Total current assets | 132,310 | 24,723 | |
| Total assets | 190,758 | 83,501 | |
| Current liabilities | |||
| Trade and other payables | 11 | -151,850 | -45,373 |
| Provisions | 12 | -11,304 | -839 |
| Other financial liabilities | 14 | -111 | - |
| Total current liabilities | -163,265 | -46,212 | |
| Total assets less current liabilities | 27,493 | 37,289 | |
| Non-current liabilities | |||
| Provisions | 12 | -2,062 | -2,556 |
| Other financial liabilities | 14 | -328 | - |
| Total non-current liabilities | -2,390 | -2,556 | |
| Assets less liabilities | 25,103 | 34,733 | |
| Taxpayers’ equity and other reserves | |||
| General Fund | 13,820 | 21,137 | |
| Revaluation Reserve | 11,283 | 13,596 | |
| Total equity | 25,103 | 34,733 |
- The notes on pages 120 to 154 form part of these accounts.
Statement of Cash Flows
For the period ending 31 March 2021
Table 46
| Note | 2020/21 | 2019/20 | |
|---|---|---|---|
| £’000 | £’000 | ||
| Cash flows from operating activities | |||
| Net operating expenditure | -470,247 | -308,313 | |
| Adjustment for non-cash transactions | 4 | 21,897 | 13,155 |
| Decrease/(Increase) in trade and other receivables | 9 | -94,603 | 5,104 |
| (Decrease)/Increase in trade payables | 11 | 106,477 | 2,204 |
| Increase in other financial liabilities | 439 | - | |
| Amounts due to the Consolidated Fund for Supply | -12,986 | -7,983 | |
| Increase/(Decrease) in capital accruals relating to investing activities | 6, 7 | -250 | -944 |
| Change in working capital | |||
| Use of provisions | 12 | -250 | -1,078 |
| Other movements in working capital | -2 | -197 | |
| Net cash (outflow)/inflow from operating activities | -449,525 | -298,052 | |
| Cash flows from investing activities | |||
| Purchase of property, plant and equipment | 6 | -7,091 | -5,011 |
| Purchase of intangible assets | 7 | -4,009 | -2,644 |
| Proceeds from asset held for disposal | - | 3,200 | |
| Increase/(Decrease) in capital accruals relating to investing activities | 6, 7 | 250 | 944 |
| Net cash (outflow)/inflow from investing activities | -10,850 | -3,511 | |
| Cash flows from financing activities | |||
| From the Consolidated Fund (Supply) – current year | 473,361 | 309,546 | |
| Net Financing | 473,361 | 309,546 | |
| Net increase/(decrease) in cash and cash equivalents in the period before adjustments from payments to the Consolidated Fund | 12,986 | 7,983 | |
| Net increase/(decrease) in cash and cash equivalents in the period after adjustment for receipts and payments to the Consolidated Fund | 12,986 | 7,983 | |
| Cash and cash equivalents at the beginning of the period | 8,280 | 297 | |
| Cash and cash equivalents at the end of the period | 21,266 | 8,280 |
The notes on pages 120 to 154 form part of these accounts
Statement of Changes in Taxpayers’ Equity
For the period ending 31 March 2021
Table 47
| Note | General Fund | Revaluation Reserve | Total Reserve | |
|---|---|---|---|---|
| £’000 | £’000 | |||
| Balance at 1 April 2019 | 27,428 | 13,784 | 41,212 | |
| Net Parliamentary Funding | 309,546 | - | 309,546 | |
| Advances from the Contingencies Fund | 33,000 | - | 33,000 | |
| Repayments to the Contingencies Fund | -33,000 | - | -33,000 | |
| Comprehensive net expenditure for the year | SoCNE | -308,313 | - | -308,313 |
| Auditor’s Remuneration | 4 | 93 | - | 93 |
| Transfers between reserves | 366 | -366 | - | |
| Net (loss) on revaluation of property, plant and equipment | 6 | - | -53 | -53 |
| Net gain on revaluation of intangible assets | 7 | - | 231 | 231 |
| Amounts issued from the Consolidated Fund for supply but not spent at year end | -8,280 | - | -8,280 | |
| Deemed supply | 10 | 297 | - | 297 |
| Balance at 31 March 2020 | 21,137 | 13,596 | 34,733 | |
| Net Parliamentary Funding | 473,361 | - | 473,361 | |
| Comprehensive net expenditure for the year | -470,247 | - | -470,247 | |
| Auditor’s Remuneration | 4 | 97 | - | 97 |
| Transfers between reserves | 2,458 | -2,458 | - | |
| Net gain on revaluation of property, plant and equipment | 6 | - | 137 | 137 |
| Net gain on revaluation of intangible assets | 7 | - | 8 | 8 |
| Amounts issued from the Consolidated Fund for supply but not spent at month end | 10 | -21,266 | - | -21,266 |
| Deemed supply | 10 | 8,280 | - | 8,280 |
| Balance at 31 March 2021 | 13,820 | 11,283 | 25,103 |
Notes
- The General Fund is used to account for all financial resources, except for capitalised assets.
- The Revaluation Reserve records unrealised gains and losses on revaluation of assets. The notes on pages 120 to 154 form part of these accounts.
