Go to top of page

Statement of Changes in Equity

Statement of Changes in Equity

2020

2019

Original

Budget1

$'000

$'000

$'000

CONTRIBUTED EQUITY

Opening balance

Balance carried forward from previous period

13,060

11,414

13,060

Transactions with owners

Distribution to owners

Departmental equity returns

(619)

-

-

Contribution by owners

Departmental capital budget

846

1,646

846

Total transactions with owners

227

1,646

846

Closing balance as at 30 June

13,287

13,060

13,906

RETAINED EARNINGS

Opening balance

Balance carried forward from previous period

(5,208)

(5,946)

(6,062)

Adjustment on initial application of AASB 16

963

-

-

Adjusted opening balance

(4,245)

(5,946)

(6,062)

Comprehensive Income

Surplus/(Deficit) for the period

(2,143)

738

(789)

Total comprehensive income

(2,143)

738

(789)

Closing balance as at 30 June

(6,388)

(5,208)

(6,851)

ASSETS REVALUATION RESERVE

Opening balance

Balance carried forward from previous period

16

-

-

Comprehensive Income

Other comprehensive income

-

16

-

Total comprehensive income

-

16

-

Closing balance as at 30 June

16

16

-

TOTAL EQUITY

Opening balance

Balance carried forward from previous period

7,868

5,468

6,998

Adjustment on initial application of AASB 16

963

-

-

Adjusted opening balance

8,831

5,468

6,998

Comprehensive income

(Deficit)/Surplus for the period

(2,143)

738

(789)

Other comprehensive income

-

16

-

Total comprehensive income

(2,143)

754

(789)

Transactions with owners

Distribution to owners

Departmental equity returns

(619)

-

-

Contribution by owners

Departmental capital budget

846

1,646

846

Total transactions with owners

227

1,646

846

Closing balance as at 30 June

6,915

7,868

7,055

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

1Original Budget reflects the figures in the 2019-20 Portfolio Budget Statements (PBS).

Accounting Policy

Equity Injections

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

Restructuring of Administrative Arrangements

Net assets received from or relinquished to another Government entity under a restructuring of administrative arrangements are adjusted at their book value directly against contributed equity.

Other Distribution to Owners

The FRR require that distributions to owners be debited to contributed equity unless it is in the nature of a dividend.

Budget Variances Commentary - Statement of Changes in Equity

Major budget variances for balances contained in the Statement of Changes in Equity have been included in the budget variances commentary for the Statement of Comprehensive Income and the Statement of Financial Position.