Balance Sheet as at 31 March 2009

Restated

 

 

 

2008

 

 

2009

£’000s

£’000s

 

 

£’000s

£’000s

 

 

Fixed Assets

 

 

 

-

 

Intangible Fixed Assets

Note 21

-

 

 

 

 

 

 

 

 

 

Tangible Fixed Assets

 

 

 

 

 

Operational Assets

Notes 18&19

 

 

152,960

 

Council Dwellings

 

122,620

 

36,412

 

Other Land and Buildings

 

36,641

 

4,745

 

Vehicles, Plant and Equipment

 

4,898

 

12,885

 

Infrastructure Assets

 

11,394

 

693

 

Community Assets

 

1,539

 

 

 

Non-operational Assets

 

 

 

36,421

 

Investment Properties

 

31,485

 

783

 

Assets Under Construction

 

-

 

162

 

Surplus assets, held for disposal

 

829

 

 

245,061

Total Fixed Assets

 

 

209,406

 

 

Long-term Debtors

 

 

 

 

85

    Mortgages

 

 

47

 

2,012

    Other

Note 23

 

1,393

 

247,158

Total Long Term Assets

 

 

210,846

 

 

 

 

 

 

 

 

Current Assets

 

 

 

203

 

    Rechargeable Works

 

240

 

56

 

    Stocks and Stores

Note 24

150

 

9,063

 

    Short-term Investments

 

6,936

 

15,044

 

    Debtors

Note 25

19,520

 

  (4,449)       Bad Debt Provision Note 25       (5,249)  

3,402

 

    Cash and Bank

 

988

 

 

23,319

 

 

 

22,585

 

 

Current Liabilities

 

 

 

 

 

    Borrowing Repayable on Demand

 

 

 

(544)

 

    or Within  12 Months

Notes 28&30

(8,556)

 

(13,861)

 

    Creditors

Note 26

(15,771)

 

 

(14,405)

 

 

 

(24,327)

 

 

 

 

 

 

 

256,072

Total Assets less Current Liabilities

 

 

209,104

 

 

 

 

 

 

 

 

Long Term Liabilities

 

 

 

(26,647)

 

Long Term Borrowing (in excess of 1 year)

Note 28&30

(18,647)

 

(17,941)

 

Government Grants deferred

Note 32

(17,203)

 

(2,502)

 

Capital Contributions unapplied

Note 33

(2,172)

 

(43,664)

 

(90,754)

 

Liability Related to Defined Benefit Pension Scheme

 

Note 41

 

(53,678)

 

(91,700)

 

 

165,318

Total Assets less Liabilities

 

 

117,404

 

 

 

 

 

 

 

 

Financed By:

 

 

 

180,587

 

Capital Adjustment Account

Note 35

143,269

 

-

 

Financial Instruments Adjustment Account

Note 37

(1)

 

9,383

 

Revaluation Reserve

Note 34

8,045

 

1,282

 

Usable Capital Receipts Reserve

Note 36

373

 

(43,664)

 

Pensions Reserve

Note 41

(53,678)

 

153

 

Major Repairs Reserve

Note 37

1,194

 

3,039

 

General Fund Balance

 

2,076

 

4,336

(73)

 

Housing Revenue Account Balance

Collection Fund

 

7,974    (49)

 

8,198

 

Earmarked Reserves

Note 38

6,817

 

2,077

 

Deferred Credits

Note 27

1,384

 

 

 

 

 

 

 

 

165,318

Total net worth

 

 

117,404

 

Signed: Sue McGonigal CPFA, Section 151 Officer

 

Date:      29th September 2009

 

Next page: Cash Flow Statement

 

Previous page: Statement of Total Recognised Gains and Losses