Contents
- Draft Narrative Report
- Draft Responsibilities for the Statement of Accounts
- Draft Comprehensive Income and Expenditure Statement
- Draft Movement in Reserves Statement
- Draft Balance Sheet
- Draft Cash Flow Statement
- Draft Notes to the Accounts 1 to 10
- Draft Notes to the Accounts 11 to 20
- Draft Notes to the Accounts 21 to 30
- Draft Notes to the Accounts 31 to 42
- Draft Collection Fund
- Draft Group Accounts
- Draft Pension Fund Accounts 2022 to 2023
- Draft Annual Governance Statement 2022 to 2023
- Draft Glossary
Draft Notes to the Accounts 11 to 20
Note 11 - Other Operating Expenditure
Other Operating Expenditure includes all levies payable and gains and losses generated from in-year disposals of non-current assets.
2021/22 in thousands of pounds |
2022/23 in thousands of pounds |
|
---|---|---|
2,322 | Total | 95 |
318 | Levies | 315 |
2,004 | (Gains)/Losses on the disposal of non-current Assets | (220) |
Note 12 - Financing and Investment Income and Expenditure
2021/22 in thousands of pounds |
2022/23 in thousands of pounds |
|
---|---|---|
12,899 | Total | 13,588 |
10,424 | Interest payable and similar charges | 10,170 |
3,860 | Pension Fund - Net interest on the net defined liability (asset) | 2,615 |
(1,588) | Interest receivable and similar income | (2,480) |
none | Dividend income from subsidiaries | (1,500) |
(2,072) | Financial Assets measured at fair value through Profit and Loss | 2,917 |
2,275 | Income and Expenditure in relation to Investment Properties and their changes in fair value | 1,866 |
Note 13 - Taxation and Non-Specific Grant Income
This item consolidates all non-specific grants and contributions receivable that cannot be identified to particular service expenditure, and therefore cannot be credited to the gross income amount relevant to the service area. All capital grants and contributions are credited to non-specific grant income even if service-specific. This Note also identifies the Council's proportion of Council Tax and Business Rates used to fund in year business/service activities including those activities within the Business Rate Retention Scheme.
2021/22 in thousands of pounds |
2022/23 in thousands of pounds |
|
---|---|---|
(181,552) | Total | (207,800) |
(120,973) | Council Tax Income | (125,961) |
(19,399) | Business Rates (Retained Share) | (37,836) |
(30,041) | General Government Grants | (24,049) |
(11,139) | Capital Grants and Contributions | (19,954) |
13.1 Grant Credited to the Net cost of Services
2021/22 in thousands of pounds |
Grant | Service | 2022/23 in thousands of pounds |
---|---|---|---|
(227,496) | Total Grants and Contributions Credited to the Net Cost of Service | (218,369) | |
(2,881) | Adults Social Care Grant | Adults & Public Health | (4,020) |
none | ASC Discharge Funding | Adults & Public Health | (774) |
(14,179) | CCG Better Care Funding | Adults & Public Health | (10,436) |
(621) | Independent Living Fund Grant | Adults & Public Health | (621) |
(1,750) | NHS Funding Initiative | Adults & Public Health | (1,876) |
none | NHS Hospital Discharge Funding | Adults & Public Health | (919) |
(10,164) | Public Health Grant | Adults & Public Health | (10,313) |
(1,464) | Workforce Recruitment & Retention Grant | Adults & Public Health | none |
(1,997) | Asylum Seekers Grant | Children and Education | (2,222) |
(2,881) | Children Social Care Grant | Children and Education | (4,020) |
(79,560) | Dedicated Schools Grant | Children and Education | (95,566) |
(2,776) | Other School Grants | Children and Education | (4,170) |
(3,056) | PFI Funding | Children and Education | (2,984) |
(1,433) | Pupil Premium | Children and Education | (1,542) |
(710) | Troubled Families Grant | Children and Education | (894) |
(961) | Universal Infants Free School Meals | Children and Education | (857) |
(17,584) | COVID-19 Grants | Finance and Corporate Services | (1,396) |
none | Discretionary Energy Rebate Grant | Finance and Corporate Services | (646) |
none | Homes for Ukraine Grants | Finance and Corporate Services | (1,251) |
(1,542) | Household Support Fund Grant | Finance and Corporate Services | (3,084) |
(610) | Housing Benefit Admin Grant | Finance and Corporate Services | (593) |
(62,669) | Housing Benefits | Finance and Corporate Services | (52,332) |
(357) | MOPAC Grants | Place | (587) |
(2,712) | Thames Estuary Connectivity Study (C2E) | Place | none |
(8,831) | Other Contributions from Health Authorities | (7,942) | |
(2,867) | Other Contributions | (4,542) | |
(5,891) | Other Grants | (4,782) |
13.2 Grant credited to Taxation and non-specific Grant Income
2021/22 in thousands of pounds |
Grant | 2022/23 in thousands of pounds |
---|---|---|
(30,041) | Total | (24,049) |
(7,937) | Business Rates Relief Grant | (7,846) |
(6,312) | COVID-19 Grant* | 2,088 |
(3,140) | Homelessness Support Grant | (3,014) |
(6,422) | Improved Better Care Fund Grant | (6,616) |
(2,273) | Local CTax Support Grant | (257) |
none | Market Sustainability and Fair Cost Grant | (627) |
(311) | New Homes Bonus | (679) |
(3,321) | Revenue Support Grant | (3,427) |
none | Services Grant | (2,527) |
(325) | Other Grants | (1,144) |
* COVID-19 Grant - The £2,088k shown above relates to repayment in 2022/23 of an element of Local Restrictions Support Grant received in 2020/21 which was not fully spent and so had to be returned to government in 2022/23.
2021/22 in thousands of pounds |
Grant or contribution | 2022/23 in thousands of pounds |
---|---|---|
(11,139) | Total | (19,954) |
(2,353) | CIL funding | (1,296) |
(1,368) | Condition Funding/Primary Modernisation | (1,026) |
(1,402) | ESFA SEN Funding | (13,230) |
(968) | GLA - Good Growth & Getting Building Fund | (52) |
(512) | Peabody Funding | (286) |
(2,893) | Renovation Grants | (2,883) |
(850) | Transport for London | (254) |
(793) | Other | (927) |
The Council has received a number of grants, contributions and donations that have yet to be recognised as income as they have conditions attached to them that will require the monies or property to be returned to the giver. The balances at the year-end are as follows:
13.3 Grants Receipts in Advance - Capital
2021/22 in thousands of pounds |
Grant, contribution or donation | 2022/23 in thousands of pounds |
---|---|---|
(5,825) | Total | (6,150) |
(5,735) | Section 106 | (6,060) |
(90) | Other | (90) |
13.4 Grants Receipts in Advance - Revenue
2021/22 in thousands of pounds |
Grant, contribution or donation | 2022/23 in thousands of pounds |
---|---|---|
(3,843) | Total | (3,918) |
(339) | Commuted Sums | (389) |
(667) | Energy Bills Discretionary Fund Grant | (21) |
none | Homes for Ukraine Grants | (2,219) |
(998) | Infection Control Grant | none |
(1,328) | S38/S278 Developer Contributions | (1,222) |
(325) | Workforce Retention Grant | none |
(186) | Other Grants | (67) |
Note 14 - Property, Plant and Equipment
14.1 Movements Excluding Infrastructure
Other Land and Buildings in thousands of pounds |
Vehicles, Plant, Furniture and Equipment in thousands of pounds |
Community Assets in thousands of pounds |
Surplus Assets in thousands of pounds |
Assets Under Construction in thousands of pounds |
Heritage Operational Assets in thousands of pounds |
Total Property, Plant and Equipment excl Infrastructure in thousands of pounds |
PFI assets in thousands of pounds |
|
---|---|---|---|---|---|---|---|---|
Cost or Valuation: At 1 April 2022 |
535,362 | 23,676 | 10,056 | 10,664 | 25,656 | 24,098 | 629,512 | 80,568 |
Additions | 5,842 | 2,164 | 374 | 190 | 11,191 | 26 | 19,787 | 506 |
Revaluation Increases/(decreases) recognised in the Revaluation Reserve | 27,442 | none | none | (990) | none | 2,046 | 28,498 | 2,255 |
Revaluation Increases/(decreases) recognised in the Surplus/Deficit on Provision of Services | 1,246 | none | none | (162) | none | none | 1,084 | none |
De-recognition - Disposals | (49) | none | none | (418) | none | none | (467) | none |
De-recognition - Other | (235) | (1,091) | none | none | none | none | (1,326) | (237) |
Assets reclassified | (239) | 4 | none | 1,274 | (13,377) | none | (12,338) | none |
Balance at 31 March 2023 | 569,369 | 24,753 | 10,430 | 10,558 | 23,470 | 26,170 | 664,750 | 83,092 |
Accumulated Depreciation and Impairment: At 1 April 2022 |
1,641 | 10,531 | none | none | none | none | 12,172 | 914 |
Depreciation charge | 21,764 | 2,979 | none | 179 | none | none | 24,922 | 4,381 |
Depreciation written out to the Revaluation Reserve | (21,554) | none | none | (159) | none | none | (21,713) | (4,080) |
Depreciation written out to the Surplus/Deficit on Provision of Services | (616) | none | none | none | none | none | (616) | none |
De-recognition - Disposals | (20) | none | none | none | none | none | (20) | none |
De-recognition - Other | none | (1,091) | none | none | none | none | (1,091) | (237) |
Other Movements in Depreciation and Impairment | (734) | none | none | (20) | none | none | (754) | none |
Balance at 31 March 2023 | 481 | 12,419 | none | none | none | none | 12,900 | 978 |
Net Book Value as at 31 March 2023 | 568,888 | 12,334 | 10,430 | 10,558 | 23,470 | 26,170 | 651,850 | 82,115 |
Net Book Value as at 31 March 2022 | 533,721 | 13,145 | 10,056 | 10,664 | 25,656 | 24,098 | 617,340 | 79,654 |
Other Land and Buildings in thousands of pounds |
Vehicles, Plant, Furniture and Equipment in thousands of pounds |
Community Assets in thousands of pounds |
Surplus Assets in thousands of pounds |
Assets Under Construction in thousands of pounds |
Heritage Operational Assets in thousands of pounds |
Total Property, Plant and Equipment excl Infrastructure in thousands of pounds |
PFI assets in thousands of pounds |
|
---|---|---|---|---|---|---|---|---|
Cost or Valuation: At 1 April 2021 |
505,465 | 23,416 | 9,853 | 14,758 | 18,247 | 22,007 | 593,746 | 71,741 |
Additions | 3,481 | 4,119 | 203 | 9 | 8,062 | 6 | 15,880 | 296 |
Revaluation Increases/(decreases) recognised in the Revaluation Reserve | 25,463 | none | none | 154 | none | 2,085 | 27,702 | 8,843 |
Revaluation Increases/(decreases) recognised in the Surplus/Deficit on Provision of Services | (1,024) | none | none | 26 | none | none | (998) | none |
De-recognition - Disposals | (67) | (2,954) | none | (3,418) | (382) | none | (6,821) | none |
De-recognition - Other | (1,923) | (905) | none | none | (56) | none | (2,884) | (312) |
Assets reclassified | 3,967 | none | none | (865) | (215) | none | 2,887 | none |
Balance at 31 March 2022 | 535,362 | 23,676 | 10,056 | 10,664 | 25,656 | 24,098 | 629,512 | 80,568 |
Accumulated Depreciation and Impairment: At 1 April 2021 |
720 | 8,749 | none | none | none | none | 9,469 | 910 |
Depreciation charge | 21,507 | 3,125 | none | 226 | none | none | 24,858 | 4,514 |
Depreciation written out to the Revaluation Reserve | (19,294) | none | none | (109) | none | none | (19,403) | (4,198) |
Depreciation written out to the Surplus/Deficit on Provision of Services | (1,281) | none | none | none | none | none | (1,281) | none |
De-recognition - Disposals | (11) | (438) | none | (117) | none | none | (566) | none |
De-recognition - Other | none | (905) | none | none | none | none | (905) | (312) |
Balance at 31 March 2022 | 1,641 | 10,531 | none | none | none | none | 12,172 | 914 |
Net Book Value as at 31 March 2022 | 533,721 | 13,145 | 10,056 | 10,664 | 25,656 | 24,098 | 617,340 | 79,654 |
Net Book Value as at 31 March 2021 | 504,745 | 14,667 | 9,853 | 14,758 | 18,247 | 22,007 | 584,277 | 70,831 |
14.2 Movements in Infrastructure
In accordance with the Local Authorities (Capital Finance and Accounting) (England) (Amendment) Regulations 2022 paragraph 3(a), the authority has made a choice that where we replace a component of an infrastructure asset, for the purposes of determining the carrying amount to be derecognised in respect of that component we determine the relevant amount as nil. The reason for making this choice, allowable by the above statutory provision, is that in some cases the historic information held on previously recognised infrastructure may not be sufficiently detailed enough to prove the judgement that the components being replaced are fully depreciation or that any remaining balance would not be material.
In accordance with the temporary relief offered by the ‘Update to the Code and Specifications for Future Codes For Infrastructure Assets November 2022’ this note does not include disclosure of gross cost and accumulated depreciation for infrastructure assets because historical reporting practices and resultant information deficits mean that this would not faithfully represent the asset position to the users of the financial statements. The authority has chosen not to disclose this information as the previously reported practices and resultant information deficits mean that gross cost and accumulated depreciation are not measured accurately and would not provide the basis for the users of the financial statements to take economic or other decisions relating to infrastructure assets.
2021/22 in thousands of pounds |
Movements in 2022/23 | 2022/23 in thousands of pounds |
---|---|---|
163,257 | Net Book Value as at 31 March 2023 | 152,765 |
187,118 | Net Book Value as at 31 March 2022 | 163,257 |
4,243 | Additions | 4,334 |
none | De-recognition - Disposals | none |
none | De-recognition - Other | none |
none | Assets reclassified | none |
(28,104) | Depreciation charge | (14,826) |
14.3 Net Book Value of Property, Plant & Equipment
2021/22 in thousands of pounds |
Net Book Value as at 31 March | 2022/23 in thousands of pounds |
---|---|---|
780,597 | Total Property, Plant & Equipment | 804,615 |
163,257 | Infrastructure Assets | 152,765 |
617,340 | Other Property, Plant & Equipment | 651,850 |
Schools
Following the implementation in the 2014/15 Code of IFRS 10, Consolidated Financial Statements, and its implications for schools accounts, the Council reviewed its treatment of school assets, in particular those of voluntary aided schools. The review established that control rested with the relevant Diocesan Boards and that the schools used the assets under licence or other similar arrangements that did not cede any interest in the assets to the schools. As a consequence, voluntary aided schools remain off Balance Sheet.
Depreciation
PPE Assets, other than land, community assets and assets under construction are depreciated over their useful economic lives. Assets are being depreciated using the straight-line method over the following periods:
- other land and buildings 0 to 50 years
- infrastructure up to 40 years
- motor vehicles and equipment up to 10 years
Infrastructure depreciation was £14,827k in 2022/23 compared to £28,104k in 2021/22. This was due to a review of asset lives for infrastructure assets, which reduced the lives on many of them, increasing the depreciation charge.
Equipment is depreciated on the basis of its ongoing value to the Council which can range from 1 to 10 years depending on the nature of the equipment.
Capital expenditure does not attract capital charges until the following year. From 1 April 2015 depreciation estimates are based on opening balances.
14.4 Capital Commitments
2021/22 in thousands of pounds |
2022/23 in thousands of pounds |
|
---|---|---|
26,097 | Total | 19,771 |
10,268 | Schools Expansion | 4,812 |
949 | Library Schemes | - |
2,618 | Sidcup Regeneration | 1,092 |
28 | Abbey Wood Station Public Realm Improvements | - |
649 | Erith Regeneration | 746 |
9,269 | Investment /future developments | 8,850 |
41 | Harrow Manor Way Scheme | none |
306 | Erith Cemetery | 141 |
286 | Corporate Capital Maintenance | - |
1,559 | Highways Schemes | 3,466 |
124 | Housing Disabled Facilities Works | 664 |
Revaluations
The Council carries out a rolling programme that ensures that all property assets are revalued at their current value over a 5 year period. In addition to the planned revaluation rolling programme, all properties valued at over £1m and any other properties subject to a significant change during the year are revalued. All valuations were carried out by external valuers Wilkes Head and Eve.
The valuations have been undertaken in accordance with the professional standards set out in the Appraisal and Valuation Standards Manual published by the Royal Institution of Chartered Surveyors. In estimating current value, regard has been given to the nature of the property by reference to its use, location, size, method of construction, age, all other relevant matters, and the prevailing market forces.
All Surplus assets were also revalued to Fair Value, highest and best use in accordance with IFRS 13.
The Valuer has arrived at their opinion of Current Value and Fair Value from referring to recent comparable market transactions and are of the view that there are no assets within the portfolio that should be classed at Level 3 in the Fair Value hierarchy.
For Specialised properties, the Current Value has been derived using Depreciated Replacement Cost methodology.
PPE analysis showing those assets held at cost and those at valuation subdivided by the last revaluation date as of 31 March 2023.
14.5 Balances by valuation date at 31 March 2023
Other Land and Buildings in thousands of pounds |
Vehicles, Plant & Equipment in thousands of pounds |
Infrastructure Assets in thousands of pounds |
Community Assets in thousands of pounds |
Surplus Assets in thousands of pounds |
Assets Under Construction in thousands of pounds |
Heritage Operational Assets in thousands of pounds |
Total PPE in thousands of pounds |
|
---|---|---|---|---|---|---|---|---|
Carried at historic cost | none | 12,334 | 152,765 | 10,430 | none | 23,470 | none | 198,999 |
Values at fair value as at: | ||||||||
31 March 2023 | 560,990 | none | none | none | 10,558 | none | 26,170 | 597,718 |
31 March 2022 | 1,209 | none | none | none | none | none | none | 1,209 |
31 March 2021 | 1,304 | none | none | none | none | none | none | 1,304 |
31 March 2020 | 2,177 | none | none | none | none | none | none | 2,177 |
31 March 2019 | 3,208 | none | none | none | none | none | none | 3,208 |
568,888 | 12,334 | 152,765 | 10,430 | 10,558 | 23,470 | 26,170 | 804,615 |
14.6 Assets Held For Sale
2021/22 in thousands of pounds |
2022/23 in thousands of pounds |
|
---|---|---|
none | Balance at end of year | 1,650 |
none | Balance at start of year | none |
none | Assets newly classified as held for sale – Property, Plant & Equipment | 4,403 |
none | Revaluation gains | 114 |
none | Revaluation losses | (2,867) |
Note 15 - Heritage Assets
Cost or valuation | Art Collection in thousands of pounds |
Civic Regalia in thousands of pounds |
Monuments in thousands of pounds |
Heritage Land in thousands of pounds |
Heritage Buildings in thousands of pounds |
Total Assets in thousands of pounds |
---|---|---|---|---|---|---|
At 1 April 2022 | 714 | 262 | 486 | none | 28,642 | 30,104 |
Additions | none | none | none | none | 86 | 86 |
Revaluations | (60) | 323 | none | none | 2,377 | 2,640 |
Balance at 31 March 2023 | 654 | 585 | 486 | none | 31,105 | 32,830 |
At 1 April 2020 | 645 | 262 | 486 | none | 26,158 | 27,551 |
Additions | none | none | none | none | 174 | 174 |
Revaluations | 69 | none | none | none | 2,310 | 2,379 |
Balance at 31 March 2022 | 714 | 262 | 486 | none | 28,642 | 30,104 |
Museum Collection
Approximately 21,000 items within the Council’s museum collection have been valued for insurance purposes and reported in the Balance Sheet. The insurance valuation is updated annually.
Historic Buildings
The Council owns two Grade 1 listed historic buildings, Danson House and Hall Place. These buildings are valued on a replacement cost basis. Due to their specialist nature, the assessment of their replacement cost is undertaken by a specialist consultant on a three yearly cycle, the last assessment being in March 2021. This year, the valuation has been reviewed by the Principal Valuer with reference to the change in the RICs BCIS cost index.
Danson House is currently being used by the Registrar Service and so is classified as an Operational Heritage Asset and its value included within Operational Property, Plant and Equipment (note 14).
Historic Structures and Monuments
The Council owns two Grade 2 listed clocktowers in Bexleyheath and Crayford. These buildings are valued regularly on a replacement cost basis.
Five Arches Bridge is also owned by the Council, this structure is all that remains of the Foots Cray Estate and has historical significance. It is valued on a replacement cost basis.
War Memorials
There are eleven war memorials located across the borough. In addition, a memorial dedicated to the victims of an explosion at a local munitions factory in January 1924 is located at Erith Cemetery. The memorials are located in public spaces and are therefore accessible all year round.
The asset management of highways and parks structures which includes Crayford and Bexleyheath Clock Towers, Five Arches Bridge, Lesnes Abbey Ruins and the Council’s War Memorials, is the responsibility of the Deputy Director of Neighbourhoods. All capitalised building maintenance budgets are the responsibility of the Director of Finance and Corporate Services, in the Finance and Corporate Directorate. Priority criteria for works are reviewed and set each year to develop a programme of work targeting those assets most in need. The proposed work schedule is reported to the Cabinet Member for Resources for approval.
Civic Regalia
The Civic Regalia Collection has been valued for insurance purposes and reported in the Balance Sheet. The Head of Electoral and Members’ Services, is responsible for the upkeep of the Council’s Civic regalia. Repairs are undertaken on an ad-hoc basis as and when necessary and expenditure incurred would be charged to the Comprehensive Income and Expenditure Statement. The Council’s Civic Regalia is displayed at the Civic Offices, 2 Watling Street, Bexleyheath DA6 7AT.
Local Studies and Archive Centre
The Council’s local studies and archives collection forms a diverse mix of historical and cultural documents and includes newspapers from 1873 to the present; unique photographs, postcards and illustrations; books and journals on all aspects of Bexley, Kent and London; pamphlets; posters; local maps and plans from around the 18th Century to present; street and trade Directories and south-east London telephone directories from 1940 onwards.
Note 16 - Investment Properties
The following items of income and expense have been accounted for in the Cost of Services in the Comprehensive Income and Expenditure Statement.
2021/22 in thousands of pounds |
2022/23 in thousands of pounds |
|
---|---|---|
(1,840) | Net gain/(loss) in the Cost of Services in the CIES | (2,191) |
(2,344) | Rental Income from Investment Property | (2,414) |
504 | Direct Operating Expenses arising from Investment Property | 223 |
There are no restrictions on the Authority's ability to realise the value inherent in its investment property portfolio or on the Authority's right to the remittance of income and the proceeds of disposal. The Authority has no contractual obligations to purchase, construct or develop investment property or repairs, maintenance or enhancement.
The following table summarises the movement in the Fair Value of investment properties over the year.
2021/22 in thousands of pounds |
2022/23 in thousands of pounds |
|
---|---|---|
60,508 | Balance at end of year 31 March | 62,781 |
69,187 | Balance at start of year 1 April | 60,508 |
none | Additions - Purchases | none |
77 | Additions - Subsequent expenditure | 7 |
(1,614) | Disposals | (832) |
(4,115) | Net gains/losses from Fair Value Adjustments | (4,057) |
(3,027) | Transfers - to/from Property, Plant and Equipment | 7,155 |
Valuations are carried out annually by the Council's internal valuers and are valued to Fair Values as defined by IFRS 13.
Where an asset is valued to Fair Value, IFRS 13 requires the valuer to make additional disclosures regarding the valuation technique applied to measure the Fair Value and the nature of the inputs to that valuation technique, having regard to the Fair Value hierarchy prescribed within IFRS13.
It is confirmed that the valuation technique applied in respect of all Fair Value figures is the market approach. The market approach uses prices and other relevant information generated by market transactions involving identical or comparable assets.
The inputs to this technique constitute Level 2 inputs in each instance. Level 2 inputs are inputs observable for the asset, either directly or indirectly. The inputs used took the form of analysed and weighted market evidence such as sales, rentals and yields in respect of comparable properties in the same or similar locations at or around the valuation date.
There are no restrictions on the Council's ability to realise the value inherent in its investment property or on the Council's right to the remittance of income and the proceeds of disposal. The Council has no contractual obligations to purchase, construct or develop investment property or repairs, maintenance or enhancement.
16.2 Fair Value Hierarchy of Investment Properties
Fair Value in thousands of pounds |
Land in thousands of pounds |
Buildings in thousands of pounds |
|
---|---|---|---|
Balance at end of year 31 March | 62,781 | 26,694 | 36,087 |
1. Quoted prices in active markets for identical assets | none | none | none |
2. Inputs other than quoted market prices included within Level 1 that are observable for the asset | 62,781 | 26,694 | 36,087 |
3. Unobservable inputs for the asset | none | none | none |
Fair Value in thousands of pounds |
Land in thousands of pounds |
Buildings in thousands of pounds |
|
---|---|---|---|
Balance at end of year 31 March | 60,508 | 28,578 | 31,930 |
1. Quoted prices in active markets for identical assets | none | none | none |
2. Inputs other than quoted market prices included within Level 1 that are observable for the asset | 60,508 | 28,578 | 31,930 |
3. Unobservable inputs for the asset | none | none | none |
Note 17 - Intangible Assets
The Authority accounts for its software as intangible assets, to the extent that the software is not an integral part of a particular IT system and accounted for as part of the hardware item of property, plant and equipment. The carrying amount of intangible assets includes both purchased licences and internally generated software and is amortised on a straight-line basis.
All software is given a finite useful life, based on assessments of the period that the software is expected to be of use to the Authority.
2021/22 in thousands of pounds |
2022/23 in thousands of pounds |
|
---|---|---|
4,478 | Balance at start of year: Gross Carrying Amounts |
4,900 |
(2,654) | Accumulated amortisation | (3,074) |
1,824 | Net carrying amount at start of year | 1,826 |
none | Internal development | none |
282 | Purchases | 301 |
(420) | Amortisation for the period | (479) |
140 none |
Other changes | 27 |
1,826 | Net carrying amount at end of year | 1,675 |
4,900 | Comprising: Gross Carrying Amounts |
5,228 |
(3,074) | Accumulated Amortisation | (3,553) |
1,826 | Total | 1,675 |
All software is given a finite useful life, based on assessments of the period that the software is expected to be of use to the Council. The useful lives assigned to the major software suites used by the Council are 5 years unless it is anticipated to be otherwise.
Note 18 - Financial Instruments
Accounting regulations require the “financial instruments” (investment, lending and borrowing of the Council) shown on the Balance Sheet to be further analysed into various defined categories. The investments, lending and borrowing disclosed in the Balance Sheet are made up of the following categories of “financial instruments”.
Level 1 are those where the Fair Values are derived from unadjusted quoted prices in active markets for identical assets or liabilities. These are reported at amortised costs.
Level 2 are those other than quoted prices included in level1 that are observable for the asset or liability, either directly or indirectly. They are reported at Fair Value through profit and loss.
Level 3 unobservable inputs for the asset or liability.
18.1 Financial Instrument - Balances
Some of the Council’s financial assets are measured at Fair Value on a recurring basis and are described in the following table, including the valuation techniques used to measure them.
31 March 2020 Long Term in thousands of pounds |
31 March 2020 Current in thousands of pounds |
31 March 2020 Total in thousands of pounds |
Category of Financial Instrument Financial Assets |
31 March 2021 Long Term in thousands of pounds |
31 March 2021 Current in thousands of pounds |
31 March 2021 Total in thousands of pounds |
---|---|---|---|---|---|---|
34,373 | 82,912 | 117,285 | Total Financial Assets | 31,070 | 62,675 | 93,745 |
9,305 | 107 | 9,412 | Amortised Cost - Level 2 | 9,574 | 108 | 9,682 |
none | 52 | 52 | Current value through profit and loss - Level 2 | none | 64 | 64 |
14,203 | none | 14,203 | Current value through profit and loss - Level 1 | 11,393 | none | 11,393 |
23,508 | 159 | 23,667 | Total Investments | 20,967 | 172 | 21,139 |
10,865 | 28,232 | 39,097 | Debtors - Level 1 | 10,103 | 21,491 | 31,594 |
none | 54,521 | 54,521 | Cash and Cash Equivalents - Level 1 | none | 41,012 | 41,012 |
31 March 2020Long Term in thousands of pounds |
31 March 2020 Current in thousands of pounds |
31 March 2020 Total in thousands of pounds |
Financial Liabilities | 31 March 2021 Long Term in thousands of pounds |
31 March 2021 Current in thousands of pounds |
31 March 2021 Total in thousands of pounds |
---|---|---|---|---|---|---|
(252,545) | (39,407) | (291,952) | Total Financial Liabilities | (248,419) | (43,079) | (291,498) |
(223,098) | (680) | (223,778) | Amortised Cost - Level 1 | (223,030) | (714) | (223,744) |
(26,364) | (2,855) | (29,219) | PFI and Finance Lease Liabilities - Level 2 | (23,241) | (3,170) | (26,411) |
(3,083) none |
(35,872) | (38,955) | Creditors - Level 1 | (2,148) none |
(39,195) | (41,343) |
none | none | none | Cash and Cash Equivalents - Level 1 | none | none | none |
18.2 Financial Assets and Liabilities that are carried at Amortised cost for which Fair Value disclosures are required
31 March 2020 Carrying Amount in thousands of pounds |
31 March 2020 Fair Value in thousands of pounds |
Financial Liabilities | 31 March 2021 Carrying Amount in thousands of pounds |
31 March 2021 Fair Value in thousands of pounds |
---|---|---|---|---|
223,778 | 256,342 | Financial Liabilities | 223,744 | 208,588 |
29,219 | 45,812 | PFI and Finance Lease Liabilities | 26,411 | 36,806 |
The fair value of £256m is measured at the pre-mature repayment rate.
31 March 2020 Carrying Amount in thousands of pounds |
31 March 2020 Fair Value in thousands of pounds |
Financial Assets | 31 March 2021 Carrying Amount in thousands of pounds |
31 March 2021 Fair Value in thousands of pounds |
---|---|---|---|---|
none | none | Loans (Bonds) | none | none |
14,400 | 14,400 | Cash and Cash Equivalents (MMF) | 38,910 | 38,910 |
For other financial assets carried at amortised cost, carrying values are deemed to equate to their fair value.
18.3 Categories of Financial Assets and Liabilities
Non-Current Investments 31 March 2022 in thousands of pounds |
Current Investments 31 March 2022 in thousands of pounds |
Non-Current Debtors 31 March 2022 in thousands of pounds |
Current Debtors 31 March 2022 in thousands of pounds |
Total 31 March 2022 in thousands of pounds |
Financial Assets | Non-Current Investments 31 March 2023 in thousands of pounds |
Current Investments 31 March 2023 in thousands of pounds |
Non-Current Debtors 31 March 2023 in thousands of pounds |
Current Debtors 31 March 2023 in thousands of pounds |
Total 31 March 2023 in thousands of pounds |
---|---|---|---|---|---|---|---|---|---|---|
23,508 | 159 | 10,865 | 82,753 | 117,285 | Total Financial Assets | 20,967 | 172 | 10,103 | 62.503 | 93,745 |
14,203 | 52 | none | none | 14,255 | Fair value through profit and loss | 11,393 | 64 | none | none | 11,457 |
9,305 | 107 | 10,865 | 82,753 | 103,030 | Amortised Cost | 9,574 | 108 | 10,103 | 62,503 | 82,288 |
Non-Current Borrowing 31 March 2022 in thousands of pounds |
Current Borrowing 31 March 2022 in thousands of pounds |
Non-Current Creditors 31 March 2022 in thousands of pounds |
Current Creditors 31 March 2022 in thousands of pounds |
Total 31 March 2022 in thousands of pounds |
Financial Liabilities | Non-Current Borrowing 31 March 2023 in thousands of pounds |
Current Borrowing 31 March 2023 in thousands of pounds |
Non-Current Creditors 31 March 2023 in thousands of pounds |
Current Creditors 31 March 2023 in thousands of pounds |
Total 31 March 2023 in thousands of pounds |
---|---|---|---|---|---|---|---|---|---|---|
(223,098) | (680) | (29,447) | (38,727) | (291,952) | Total Financial Liabilities | (223,030) | (714) | (25,389) | (42,365) | (291,498) |
(223,098) | (680) | (29,447) | (38,727) | (291,952) | Amortised Cost | (223,030) | (714) | (25,389) | (42,365) | (291,498) |
This note shows the adjustments made to impairment loss allowances as a result of the reclassification of financial assets and the change from the incurred losses model for calculations.
* Creditors figure in the above table (and in the Balance Sheet) include the PFI and Finance Lease liabilities that are shown separately from the rest of the creditors in the table for note 18.1. They are separated in note 18.1 because they fall into different categories of financial instrument (level 1 and level 2).
18.4 Comprehensive Income and Expenditure Statement disclosures
The gains and losses recognised in the Comprehensive Income and Expenditure Statement in relation to financial instruments are made up of the following:
Surplus or Deficit on the Provision of 2021/22 in thousands of pounds |
Net gains/losses | Surplus or Deficit on the Provision of 2022/23 in thousands of pounds |
---|---|---|
(2,072) | Total net gains/losses | 2,917 |
none | Financial assets measured at fair value through profit or loss - Realised gain | none |
(2,072) | Financial assets measured at fair value through profit or loss - Unrealised (gain)/loss | 2,917 |
none | Financial assets measured at amortised cost | none |
none | Investments in equity instruments designated at fair value through other comprehensive income | none |
none | Financial assets measured at fair value through other comprehensive income | none |
none | Financial liabilities measured at fair value through profit or loss | none |
none | Financial liabilities measured at amortised cost | none |
The in-year unrealised loss (£2,917k) resulted from the revaluation of the property pooled funds. The revenue impact of unrealised gains/losses are transferred out of the CI&E and held in the Pooled Investment Fund Adjustment Account (PIFAA), in accordance with the IFRS9 statutory override.
Interest revenue | 2022/23 in thousands of pounds |
---|---|
Total net gains/losses | (1,666) |
Financial assets measured at amortised cost | (1,132) |
Other financial assets measured at fair value through other comprehensive income | (534) |
18.5 Nature and extent of risks arising from Financial Instruments
Bexley Council is a Council defined by the Local Government Act 1972 as primarily providing statutory services to the local population on a not-for-profit basis. As such, few financial instruments are used by way of commercial business. However, the funding mechanism means that during the year, the Council may hold substantial assets and liabilities. The Council uses financial instruments to manage the risks arising from holding assets and liabilities; it does not use financial instruments for trading or speculative purposes.
The main risks covered are:
- Credit Risk - the possibility that other parties might fail to pay amounts due to the Council
- Liquidity Risk - the possibility that the Council might not have funds available to meet its commitments to make payments
- Market Risk - the possibility that financial loss might arise for the Council as a result of changes in such measures as interest rates or stock market movements
- Re-financing risk - the possibility that the Council might be requiring to renew a financial instrument on maturity at disadvantageous interest rates or terms
The Council’s overall risk management procedures focus on the unpredictability of financial markets and implementing restrictions to minimise these risks. The procedures for risk management are set out through a legal framework as described within the Local Government Act 2003 and the associated regulations.
Credit Risk
Credit risk arises from deposits with banks and financial institutions, as well as credit exposures to the Council’s customers. This risk is minimised through the Annual Investment Strategy, which requires that deposits are only made with financial institutions that meet identified minimum credit criteria. The Annual Investment Strategy also imposes a maximum sum that may be invested with a financial institution/group. The Council has adopted the CIPFA Treasury Management Code of Practice.
The Council’s Treasury Management Strategy specifies that the two principles that underpin the Council’s Investment Strategy are that:
- investments should be restricted to relatively low-risk securities which do not suffer from significant changes in their capital value, and
- a balance should be sought between investment in securities that yield a variable or a fixed rate of interest. This provides an element of diversification in the Council’s investment portfolio and reduces the impact of changes in interest rates on the Council’s interest earnings
Short-term core cash was invested for periods of up to one year. No new long term investments were made during the year. The remaining investments met the Council’s approved lending criteria as laid out in its Treasury Management Strategy. The portfolio consists of longer-term investments in pooled property funds. The pooled investment vehicles (which do not have credit ratings) are part of the Council's longer-term investment strategy with the potential to earn higher returns than in fixed-term deposits. Fluctuations in the net asset value are expected over the life of these investments but the impact of the IFRS 9 Statutory override in 2020/21 means that they did not affect revenue. Current changes in capital value are not material and changing trends are currently being monitored by Bexley treasury management staff in consultation with the Council's financial advisors, Link Asset Services.
The following analysis summarises the Council’s potential maximum exposure to credit risk on loans, based on the 12-month loss model.
31 March 2022 in thousands of pounds |
31 March 2023 in thousands of pounds |
|
---|---|---|
Nominal value of loans | 6,126 | 3,188 |
Opening Balance | 7,256 | 6,126 |
- Fair value adjustment on initial recognition | none | none |
+ New loans granted | 3,445 | none |
- Loans repaid | (4,575) | (2,939) |
Impairment losses based on 12 month loss model | none | none |
Balance carried forward | none | none |
No credit limits were exceeded during the financial year and the council expects full repayment on the due date of deposits placed with its counterparts.
Liquidity Risk
The Council has a comprehensive cash flow management system that seeks to ensure that cash is available as needed. If unexpected movements happen, the Council has ready access to borrowings from the money markets and the Public Works Loans Board. There is no significant risk that it will be unable to raise finance to meet its commitments under financial instruments. Instead, the risk is that the Council will be bound to replenish a significant proportion of its borrowings at a time of unfavourable interest rates.
The Council sets limits on the proportion of its fixed-rate borrowing during specified periods. The strategy is to ensure that not more than 15% of loans are due to mature within any one year through a combination of careful planning of new loans taken out and (where it is economic to do so) making early repayments.
Loans outstanding | 31 March 2022 in thousands of pounds |
31 March 2023 in thousands of pounds |
---|---|---|
Total | 223,440 | 223,378 |
PWLB | 223,440 | 223,378 |
Market debt | none | none |
Temporary borrowing | none | none |
Maturity Profile | 31 March 2022 in thousands of pounds |
31 March 2023 in thousands of pounds |
---|---|---|
Total | 223,409 | 223,378 |
Less than 1 year | 31 | 31 |
Maturing between 1 and 2 years | 31 | 2,731 |
Maturing between 2 and 5 years | 7,779 | 10,048 |
Maturing between 5 and 10 years | 25,068 | 24,068 |
Maturing between 10 and 15 years | 11,200 | 13,200 |
Maturing between 15 and 20 years | 12,500 | 6,500 |
Maturing between 20 and 25 years | 3,000 none |
6,000 |
Maturing between 25 and 30 years | 21,000 | 25,500 |
Maturing between 30 and 35 years | 40,800 | 41,800 |
Maturing between 35 and 40 years | 42,500 | 42,500 |
Maturing between 40 and 45 years | 42,500 | 42,500 |
Maturing over 45 years | 17,000 | 8,500 |
Market Risk
The Council is exposed to risk in terms of its exposure to interest rate movements on its borrowings and investments. Movements in interest rates have a complex impact on the Council. For instance, a rise in interest rates would have the following effects:
- borrowings at variable rates - the interest expense charged to the Comprehensive Income and Expenditure Statement will rise
- borrowings at fixed rates - the fair value of the liabilities borrowings will fall (no impact on revenue balances)
- investments at variable rates - the interest income credited to the Comprehensive Income and Expenditure Statement will rise
- investments at fixed rates - the fair value of the assets will fall (no impact on revenue balances)
Borrowings are not carried at fair value, so nominal gains and losses on fixed-rate borrowings would not impact on the Income and Expenditure Account. However, changes in interest payable and receivable on variable rate borrowings and investments will be posted to the Income and Expenditure Account and affect the General Fund Balance.
The Council has a number of strategies for managing interest rate risk. During periods of falling interest rates, and where economic circumstances make it favourable, fixed-rate loans will be repaid early to limit exposure to losses. The treasury management team has an active strategy for assessing interest rate exposure that feeds into the setting of the annual budget and which is used to update the budget during the year. This allows any adverse changes to be accommodated. The analysis will also advise whether new borrowing taken out is fixed or variable.
If interest rates had been 1% higher with all other variables held constant, the financial effect would be:
31 March 2022 in thousands of pounds |
31 March 2023 in thousands of pounds |
|
---|---|---|
none | Increase in interest payable on variable rate debt | none |
none | Increase in interest receivable on variable rate investments | none |
none | Net Impact on Comprehensive Income and Expenditure - Gain | none |
none | Decrease in fair value of loans and receivables | none |
(42,767) | Decrease in fair value of fixed-rate borrowings liabilities | (47,754) |
Foreign exchange risk
The Council has no financial assets or liabilities denominated in foreign currencies and thus has no exposure to loss arising from movements in the exchange rate.
Note 19 - Inventories
2021/22 in thousands of pounds |
2022/23 in thousands of pounds |
|
---|---|---|
2,960 | Balance outstanding at year end | 3,544 |
2,674 none |
Balance outstanding at start of year | 2,960 |
727 | Purchases | 765 |
(441) | Recognised as expense in year | (181) |
Note 20 - Debtors
20.1 Short Term Debtors
2021/22 in thousands of pounds |
Short Term Debtors | 2022/23 in thousands of pounds |
---|---|---|
82,932 | Total Short Term Debtors | 62,689 |
58,899 none |
Trade receivables | 50,934 |
13,060 | Prepayments | 5,335 |
10,973 | Other receivable amounts | 6,420 |
The total short term debtors is shown net of impairment loss provision of £30,194k (2021/22 £28,382k).
20.2 Long Term Debtors
2021/22 in thousands of pounds |
Long Term Debtors | 2022/23 in thousands of pounds |
---|---|---|
10,865 | Total Long Term Debtors | 10,103 |
2,700 none |
BexleyCo | 2,738 |
3,057 | Finance Leases | 2,999 |
1,022 | Long Term Prepayments | 1,065 |
467 | Mortgages | 458 |
- | Schools PFI Prepayment | 110 |
450 | Thames Innovation Centre | 450 |
3,112 | Waste Fleet Debtor | 2,226 |
57 | Other Long-Term Debtors | 57 |