Income from Continuing Operations |
|
|
|
|
|
|
|
|
General Revenue |
- |
- |
- |
n/a |
- |
- |
- |
|
User Charges & Fees |
4 |
19 |
(15) |
(78.8)% |
25 |
25 |
25 |
|
Other Income |
- |
- |
- |
n/a |
- |
- |
- |
|
Profit or (Loss) on Disposal |
- |
- |
- |
n/a |
- |
- |
- |
|
Total Income |
4 |
19 |
(15) |
(78.8)% |
25 |
25 |
25 |
|
Expenses from Continuing Operations |
|
|
|
|
|
|
|
|
Employee Costs |
738 |
819 |
81 |
9.9% |
1,095 |
1,095 |
1,087 |
|
Borrowing Costs |
- |
- |
- |
n/a |
- |
- |
- |
|
Materials & Services |
2,397 |
2,918 |
522 |
17.9% |
4,618 |
3,618 |
3,618 |
Timing of invoices |
Other Expenses |
- |
- |
- |
n/a |
- |
- |
- |
|
Depreciation & Amortisation |
- |
- |
- |
n/a |
- |
- |
- |
|
Total Expense |
3,135 |
3,737 |
603 |
16.1% |
5,713 |
4,713 |
4,705 |
|
Total Surplus/(Deficit) before Funding |
(3,131) |
(3,719) |
588 |
15.8% |
(5,688) |
(4,688) |
(4,680) |
|
Operating Grants & Contributions |
|
|
|
|
|
|
|
|
Operating Grants |
- |
- |
- |
n/a |
- |
- |
- |
|
Total Surplus/(Deficit) after Operating Grants |
(3,131) |
(3,719) |
588 |
15.8% |
(5,688) |
(4,688) |
(4,680) |
|
Funding Contributions & Overhead Allocations |
|
|
|
|
|
|
|
|
Capital Grants & Contributions |
- |
- |
- |
n/a |
- |
- |
- |
|
Overhead Allocation |
(446) |
(545) |
99 |
18.2% |
(727) |
(734) |
(720) |
|
Funding from/(to) Restricted Funds |
- |
- |
- |
n/a |
- |
- |
- |
|
Funding from/(to) General Funds |
3,577 |
4,264 |
(687) |
(16.1)% |
6,415 |
5,423 |
5,400 |
|
Total Surplus/(Deficit) after Capital Grants, Contributions & Funding |
- |
- |
- |
n/a |
- |
- |
- |
|