|
|
 |
1997 Annual Report
FINANCIAL STATEMENTS
Statement of Financial Position
for year ended 30 June 1997
|
|
|
|
|
|
|
|
1997
Budget $ |
|
Note |
1997 Actual $ |
1996
Actual $ |
|
|
Current Assets |
|
|
|
|
10,000 |
Cash at Bank |
|
41,044 |
43,390 |
|
100,000 |
Short Term Deposits |
|
270,000 |
400,000 |
|
20,000 |
G.S.T Receivable |
|
10,141 |
19,066 |
|
- |
Sundry Debtors and Prepayments |
|
11,139 |
2,239 |
|
130,000 |
Total Current Assets |
|
332,324 |
464,695 |
|
402,000 |
Fixed Assets |
4 |
396,367 |
404,166 |
|
$532,000 |
Total Assets |
|
$728,691 |
$868,861 |
|
|
Current Liabilities |
|
|
|
|
125,000 |
Creditors and Accruals |
|
112,821 |
139,105 |
|
|
Equity |
|
|
|
|
321,000 |
Accumulated Funds |
|
529,708 |
643,594 |
|
86,000 |
Asset Revaluation Reserve |
|
86,162 |
86,162 |
|
407,000 |
Total Equity |
|
615,870 |
729,756 |
|
$532,000 |
Total Equity and Liabilities |
|
$728,691 |
$868,861 |
|
|
|
|
|
|
Statement of Movements In Equity
For Year ended 30 June 1997 |
|
|
1997 $ |
1996 $ |
|
Equity at Start of period |
729,756 |
642,754 |
|
Surplus (Deficit) for the Year |
(113886) |
87,002 |
|
Equity at end of period |
$615,870 |
$729756 |
|
|
|
|
Statement of Cash Flows For the year ended June 30 1997
|
|
1997
Budget $ |
|
Note |
1997
Actual $ |
1996
Actual $ |
|
|
Cash Flows from Operating Activities |
|
|
|
|
|
Cash was provided from: |
|
|
|
|
2,017,000 |
-Government Grant and Other Sources |
|
2,042,415 |
2,042,342 |
|
47,000 |
-Interest |
|
52,411 |
55,848 |
|
|
Cash was disbursed to: |
|
|
|
|
(2,332,000) |
-Suppliers and Employees |
|
(2,153,039) |
(1,943,047) |
|
(268,000) |
Net Cash flows from Operating Activities |
3 |
(58,213) |
185,143 |
|
|
|
|
|
|
|
|
Cash Flows from Investing Activities |
|
|
|
|
|
Cash was provided from: |
|
|
|
|
- |
- Sale of Fixed Assets |
|
889 |
5,000 |
|
(300,000) |
- Net Decrease in Bank Deposits |
5 |
130,000 |
- |
|
|
Cash was applied to: |
|
|
|
|
(65,000) |
-Purchase of Fixed Assets |
|
(75,022) |
(87,845) |
|
- |
Net Increase in Bank Deposits |
5 |
- |
(100,000) |
|
235,000 |
Net Cash Flows from Investing Activities |
|
55,867 |
(182856) |
|
(33,000) |
Net Increase (Decrease) in Cash Flows |
|
(2,346) |
2,298 |
|
43,000 |
Add Opening Cash Balance |
|
43,390 |
41,092 |
|
10,000 |
Closing Cash Balance carried forward |
|
41,044 |
43,390 |
|
|
|
|
|
|
Back A Page Contents Page
Next Page
Securities Commission, New Zealand
12th floor, Reserve Bank Building, 2 The Terrace, PO Box 1179 Wellington, New Zealand
+64 4 472 9830 phone +64 4 472 8076 fax
Inquiries to seccom@seccom.govt.nz
|
 |