Go to top of page

Statement of Changes in Equity

for the year ended 30 June 2020

2020

2019

Original Budget

$

$

$

CONTRIBUTED EQUITY

Opening balance

Balance carried forward from previous period

413,466

271,564

447,000

Adjusted opening balance

413,466

271,564

447,000

Transactions with owners

Distributions to owners

Returns of capital

-

(32,098)

-

Contributions by owners

Equity injection - appropriations

-

150,000

-

Departmental capital budget

24,000

24,000

24,000

Total transactions with owners

24,000

141,902

24,000

Closing balance as at 30 June

437,466

413,466

471,000

RETAINED EARNINGS

Balance carried forward from previous period

1,652,360

1,363,581

1,394,000

Adjustment on initial application of AASB 16

870,531

-

-

Adjusted opening balance

2,522,891

1,363,581

1,394,000

Comprehensive income

Surplus/(loss) for the period

765,649

288,776

(13,000)

Other comprehensive income

-

-

-

Total comprehensive income

765,649

288,776

(13,000)

Closing balance as at 30 June

3,288,540

1,652,357

1,381,000

TOTAL EQUITY

Opening balance

Balance carried forward from previous period

2,065,826

1,635,145

1,841,000

Adjustment for changes in accounting policies

870,531

-

-

Adjusted opening balance

2,936,357

1,635,145

1,841,000

Comprehensive income

(Loss)/surplus for the period

765,649

288,776

(13,000)

Other comprehensive income

-

-

-

Total comprehensive income

765,649

288,776

(13,000)

Transactions with owners

Distributions to owners

Returns on capital

-

(32,098)

-

Contributions by owners

Equity injection

-

150,000

-

Departmental capital budget

24,000

24,000

24,000

Total transactions with owners

24,000

141,902

24,000

Closing balance as at 30 June

3,726,006

2,065,823

1,852,000

The above statement should be read in conjunction with the accompanying notes.

For Budgetary reporting information refer to Note 9. The original budget is the budget published in the 2019-20 Portfolio Budget Statements. The budget statement information has been reclassified and presented on a consistent basis with the corresponding financial statement items.

Accounting Policy

Equity Injections

Amounts appropriated which are designated as ‘equity injections’ for a year (less any formal reductions) and Departmental capital budgets are recognised directly in contributed equity in that year.