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.

Operating Expenditure
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

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.

Non-specific grants and contributions receivable
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

Government Grants and contributions credited to 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

General Government Grants
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.

Capital Grants and Contributions
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

Grants, contributions and donations received
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

Movements in 2022/23
  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
Movements in 2021/22
  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

Significant capital expenditure commitments due after the year-end
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

Reconciliation of the Carrying Value of Heritage Assets held by the Authority
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.

Investment Properties income and expense
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.

Movement in the Fair Value of investment properties
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

IFRS Fair Value Hierarchy Levels 2022/23
  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
IFRS Fair Value Hierarchy Levels 2021/22
  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.

Software Intangible Assets
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.

Financial Assets
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
Financial Liabilities
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

Financial Liabilities
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.

Financial Assets
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

Financial Assets
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
Financial Liabilities
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:

Income and Expenditure Statement disclosures
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.

Maximum exposure to credit risk on loans
  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.

The maturity analysis of financial liabilities (at nominal value) - Loans outstanding
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
The maturity analysis of financial liabilities (at nominal value) - Maturity Profile
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:

Market Risk
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

The amount of Inventories held in the Balance Sheet
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

Analysis of the Short Term Debtors balance
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

Analysis of the Long Term Debtors balance
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