Note: This is a summary report. Audited financial reports for NICNAS are included in the DoHA Annual Report 2005-06.
INCOME STATEMENT for the year ended 30 June 2006
|
|
2006 $'000 |
2005 $'000 |
|
|
INCOME |
|||
|
Revenue |
|||
|
Revenues from Government see Note 4A |
349 |
|
897 |
|
Goods and services see Note 4B |
7,881 |
|
6,618 |
|
Other revenues see Note 4C |
94 |
|
63 |
|
Total Income |
8,324 |
7,578 |
|
|
EXPENSES |
|||
|
Employees see Note 5A |
4,384 |
|
3,282 |
|
Suppliers see Note 5B |
3,493 |
|
2,341 |
|
Depreciation and amortisation see Note 5C |
75 |
|
165 |
|
Write down and impairment of assets see Note 5D |
2 |
|
6 |
|
Total Expenses |
7,954 |
5,794 |
|
|
Operating Result |
370 |
1,784 |
|
|
Operating result attributable to the Australian Government |
370 |
1,784 |
|
|
Net credit (debit) to the asset revaluation reserve |
- |
68 |
|
|
Net credit (debit) to equity due to revaluation |
- |
(35) |
|
|
Total Revenues, Expenses and Valuation Adjustments |
|
||
|
Attributable to Members of the Parent Entity and Recognised Directly in Equity |
- |
33 |
|
|
Net Surplus or (Deficit) Attributable to the Australian Government |
370 |
1,817 |
|
The above statement should be read in conjunction with the accompanying notes.
BALANCE SHEET as at 30 June 2006
|
|
2006 $'000 |
2005 $'000 |
|
|
ASSETS |
|||
|
Financial Assets |
|||
|
Cash see Note 6A |
78 |
|
1,462 |
|
Receivables see Note 6B |
5,506 |
|
3,266 |
|
Total Financial Assets |
5,584 |
|
4,728 |
|
Non-Financial Assets |
|
|
|
|
Buildings - Leasehold Improvements see Notes 7A, B |
51 |
|
77 |
|
Infrastructure, plant and equipment see Notes 7A, B |
189 |
|
104 |
|
Intangibles see Note 7c |
289 |
|
- |
|
Other non-financial assets 7D |
13 |
|
11 |
|
Total Non-Financial Assets |
542 |
|
192 |
|
|
|
||
|
Total Assets |
6,126 |
|
4,920 |
|
LIABILITIES |
|||
|
Provisions |
|||
|
Employees - see Note 8A |
1,116 |
|
881 |
|
Total Provisions |
1,116 |
|
881 |
|
Payables |
|
|
|
|
Suppliers see Note 9A |
586 |
|
246 |
|
Other Payables see Note 9B |
1,874 |
|
1,613 |
|
Total Payables |
2,460 |
|
1,859 |
|
|
|
||
|
Total Liabilities |
3,576 |
|
2,740 |
|
|
|
||
|
NET ASSETS |
2,550 |
|
2,180 |
|
EQUITY |
|
|
|
|
Contributed equity |
- |
|
- |
|
Reserves |
68 |
|
68 |
|
Retained surpluses |
2,482 |
|
2,112 |
|
Total Equity |
2,550 |
|
2,180 |
|
Current Assets |
5,597 |
|
4,739 |
|
Non-Current Assets |
529 |
|
181 |
|
Current Liabilities |
2,767 |
|
2,139 |
|
Non-Current Liabilities |
809 |
|
601 |
The above statement should be read in conjunction with the accompanying notes.
STATEMENT OF CASH FLOWS for the year ended 30 June 2006
|
|
2006 $'000 |
2005 $'000 |
||
|
OPERATING ACTIVITIES |
||||
|
Cash received |
|
|||
|
Goods and services |
7,695 |
7,036 |
||
|
Appropriations |
349 |
897 |
||
|
Net GST received from ATO |
294 |
230 |
||
|
Other |
91 |
- |
||
|
Total Cash received |
8,429 |
8,163 |
||
|
Cash used |
|
|||
|
Employees |
4,204 |
3,368 |
||
|
Suppliers |
3,183 |
2,733 |
||
|
Cash transferred to the OPA |
2,000 |
3,000 |
||
|
Total Cash used |
9,387 |
9,101 |
||
|
Net Cash from (or used by) Operating Activities see Note 10 |
(958) |
(938) |
||
|
INVESTING ACTIVITIES |
||||
|
Cash received |
||||
|
Proceeds from sales of property, plant and equipment |
- |
- |
||
|
Total Cash received |
- |
- |
||
|
Cash used |
|
|||
|
Purchase of property, plant and equipment |
135 |
10 |
||
|
Purchase of intangibles |
291 |
- |
||
|
Total Cash used |
426 |
10 |
||
|
Net Cash from or (used by) Investing Activities |
(426) |
(10) |
||
|
FINANCING ACTIVITIES |
||||
|
Cash received |
||||
|
Appropriations - contributed equity |
- |
- |
||
|
Proceeds from loan |
- |
- |
||
|
Total Cash received |
- |
- |
||
|
Cash used |
|
|||
|
Repayment of debt |
- |
- |
||
|
Total Cash used |
- |
- |
||
|
Net Cash from or (used by) Financing Activities |
- |
- |
||
|
Net increase / (decrease) in cash held |
(1,384) |
(948) |
||
|
Cash at the beginning of the reporting period |
1,462 |
2,410 |
||
|
Cash at the end of the reporting period see Note 6A |
78 |
1,462 |
||
The above statement should be read in conjunction with the accompanying notes.
NICNAS STATEMENT OF CHANGES IN EQUITY for the year ended 30 June 2006
|
Accumulated Results |
Asset Revaluation Reserve |
Contributed Equity |
Total Equity |
|||||
|
2006 |
2005 |
2006 |
2005 |
2006 |
2005 |
2006 |
2005 |
|
|
$'000 |
$'000 |
$'000 |
$'000 |
$'000 |
$'000 |
$'000 |
$'000 |
|
|
Opening Balance |
2,112 |
347 |
68 |
- |
- |
- |
2,180 |
347 |
|
Adjustment for errors |
- |
- |
- |
- |
- |
- |
- |
- |
|
Adjustment for changes in Accounting Policies |
- |
16 |
- |
- |
- |
- |
- |
16 |
|
Adjusted Opening Balance |
2,112 |
363 |
68 |
- |
- |
- |
2,180 |
363 |
|
Income and Expense |
|
|
|
|
||||
|
Revaluation adjustment |
- |
- |
- |
68 |
- |
- |
- |
68 |
|
Subtotal income and expenses recognised directly in equity |
- |
- |
- |
68 |
- |
- |
- |
68 |
|
Net Operating Result |
370 |
1,784 |
- |
- |
- |
- |
370 |
1,784 |
|
Total Income and Expense |
370 |
1,784 |
- |
- |
- |
- |
370 |
1,784 |
|
Transactions with Owners |
|
|
|
|
||||
|
Distributions to owners |
|
|
|
|
||||
|
Returns on Capital |
- |
- |
- |
- |
- |
- |
- |
- |
|
Dividends |
- |
- |
- |
- |
- |
- |
- |
- |
|
Returns of Capital |
- |
- |
- |
- |
- |
- |
- |
- |
|
Restructuring |
- |
- |
- |
- |
- |
- |
- |
- |
|
Other (give details) |
- |
(35) |
- |
- |
- |
- |
- |
(35) |
|
Contributions by Owners |
- |
- |
- |
- |
- |
- |
- |
- |
|
Appropriation (equity injection) |
- |
- |
- |
- |
- |
- |
- |
- |
|
Other (give details below) |
- |
- |
- |
- |
- |
- |
- |
- |
|
Restructuring |
- |
- |
- |
- |
- |
- |
- |
- |
|
Sub-total Transactions with Owners |
- |
(35) |
- |
- |
- |
- |
- |
(35) |
|
Transfers between equity components |
- |
- |
- |
- |
- |
- |
- |
- |
|
Closing balance at 30 June 2006 |
2,482 |
2,112 |
68 |
68 |
- |
- |
2,550 |
2,180 |
The above statement should be read in conjunction with the accompanying notes.
SCHEDULE OF COMMITMENTS as at 30 June 2006
|
2006 $'000 |
2005 $'000 |
||
|
BY TYPE |
|
||
|
Capital Commitments |
|
||
|
Infrastructure, plant and equipment |
54 |
- |
|
|
Intangibles |
- |
- |
|
|
Total Capital Commitments |
54 |
- |
|
|
Other Commitments |
|
||
|
Operating leases 1 |
597 |
939,000 |
|
|
Other |
568 |
295,000 |
|
|
Total Other Commitments |
1,165 |
1,234,000 |
|
|
Commitments Receivable |
(111) |
(112,000) |
|
|
Net Commitments by Type |
1,108 |
1,122,000 |
|
|
BY MATURITY |
|
||
|
Capital Commitments |
|
||
|
One year or less |
54 |
- |
|
|
From one to five years |
- |
- |
|
|
Over five years |
- |
- |
|
|
Total Capital Commitments |
54 |
- |
|
|
Operating Lease Commitments |
|
||
|
One year or less |
360 |
345,000 |
|
|
From one to five years |
237 |
594,000 |
|
|
Over five years |
- |
- |
|
|
Total Operating Lease Commitments |
597 |
939,000 |
|
|
Other Commitments |
|
||
|
One year or less |
559 |
142,000 |
|
|
From one to five years |
9 |
153,000 |
|
|
Over five years |
- |
- |
|
|
Total Other Commitments |
568 |
295,000 |
|
|
Commitments Receivable |
(111) |
(112,000) |
|
|
Net Commitments by Maturity |
1,108 |
1,122,000 |
The above schedule should be read in conjunction with the accompanying notes.
NB: Commitments are GST inclusive where relevant.
1 Operating Leases included are effectively non-cancelable and comprise:
Leases for office accommodation
Lease payments for the NICNAS lease are subject to fixed annual increases of 3.5% occurring on 21 February 2006 and 21 February 2007. The initial period of the office accommodation lease is still current with a commencement date of 21 February 2005 and a lease end date of 20 February 2008. There is an option to renew for a further two (2) years after the current lease end date.
Leases for motor vehicles
Lease payments are fixed for the term of the lease. There are no lease renewal or purchase options. Penalties exist upon the early return of a vehicle or when excessive kilometres are traveled.
IT infrastructure
IT infrastructure was refreshed based on a lease period of three years for desktop equipment and five years for mainframe and midrange equipment.
SCHEDULE OF CONTINGENCIES as at 30 June 2006
|
Contingent Liabilities |
Claims for damages or costs |
TOTAL |
||
|
2006 |
2005 |
2006 |
2005 |
|
|
Balance from previous period |
- |
- |
- |
- |
|
New |
|
- |
- |
|
|
Re-measurement |
- |
- |
- |
- |
|
Liabilities crystallised |
- |
- |
- |
- |
|
Obligations expired |
- |
- |
- |
- |
|
Total Contingent Liabilities |
- |
- |
- |
- |
|
Contingent Assets |
Claims for damages or costs |
TOTAL |
||
|
Balance from previous period |
- |
- |
- |
- |
|
New |
- |
- |
- |
- |
|
Re-measurement |
- |
- |
- |
- |
|
Assets crystallised |
- |
- |
- |
- |
|
Expired |
- |
- |
- |
- |
|
Total Contingent Assets |
- |
- |
- |
- |
|
Net Contingencies |
- |
- |
- |
- |
The above schedule should be read in conjunction with the accompanying notes.
Details of each class of contingent liabilities and assets, including those not included above because they cannot be quantified or are considered remote, are disclosed in Note 12: Contingent Liabilities and Assets
NOTES TO AND FORMING PART OF THE FINANCIAL STATEMENTS for the year ended 30 June 2006
|
Note |
Description |
|
1 |
Summary of Significant Accounting Policies |
|
2 |
The impact of the transition to AEIRS from previous AGAAP |
|
3 |
Events Occurring after Reporting Date |
|
4 |
Operating Revenues |
|
5 |
Operating Expenses |
|
6 |
Financial Assets |
|
7 |
Non-Financial Assets |
|
8 |
Provisions |
|
9 |
Payables |
|
10 |
Cash Flow Reconciliation |
|
11 |
Financial Instruments |
|
12 |
Contingent Liabilities and Assets |
|
13 |
Executive Remuneration |
|
14 |
Average Staffing Levels |
|
15 |
Act of Grace Payments, Waivers and Defective Administration Scheme |