On this page
Understanding the financial statements
Comprehensive Operating Statement
The Comprehensive Operating Statement measures our performance over the year and shows if a surplus or deficit has been made in delivering our services. The statement includes all sources of income less all expenses incurred in earning that income.
For the financial year ending 30 June 2023, the net gain of the Authority was $17.5 million.
Balance Sheet
The Balance Sheet sets out our net accumulated financial worth at the end of the financial year. It shows the assets we own as well as liabilities or claims against those assets.
Both assets and liabilities are expressed as current or non-current. Current assets or current liabilities are expected to be converted to cash receipts or outlays within the next twelve months. Non-current assets or liabilities are longer-term.
Equity is our reserves and accumulated surplus that have been reinvested in the Authority over the year.
Cash Flow Statement
The Cash Flow Statement summarises our cash receipts and payments for the financial year and the net cash position at the end of the year. It differs from the Comprehensive Operating Statement in that it excludes non-cash expenses such as the accruals taken into account in the Comprehensive Operating Statement.
For the year ending 30 June 2023, the Authority had net cash flow from operating activities of $115.4 million.
Statement of Changes in Equity
The Statement of Changes in Equity shows the changes in equity from last year to this year.
The total overall change in equity during a financial year comprises the net result for the year.
Notes to the Accounts
The Notes to the Accounts provide further information about how the financial statements are prepared as well as additional information and detail about specific items within them.
The Notes to the Accounts also describe any changes to accounting standards, policy or legislation that may affect the way the statements are prepared. Information in the Notes is particularly helpful if there has been a significant change from the previous year's comparative figures.
Statutory Certificate and Auditor General's Report
These provide the reader with a written undertaking that the financial statements fairly represent the Authority's financial position and performance for 2022-23. The Report from the Independent Auditor provides an independent view and outlines any issues of concern.
Statutory certification
We certify that the attached financial statements for the Portable Long Service Benefits Authority have been prepared in accordance with Direction 5.2 of the Standing Directions of the Assistant Treasurer under the Financial Management Act 1994, applicable Financial Reporting Directions, Australian Accounting Standards including interpretations, and other mandatory professional reporting requirements.
We further state that, in our opinion, the information set out in the Comprehensive Operating Statement, Balance Sheet, Cash Flow Statement, Statement of Changes in Equity and the accompanying notes, presents fairly the financial transactions during the financial year ended 30 June 2023 and the financial position of the Authority as at 30 June 2023.
At the date of signing, we are not aware of any circumstance which would render any particulars included in the financial statements to be misleading or inaccurate.
We authorise the attached financial statements for issue on 15 August 2023.
Julius Roe
Chair
Portable Long Service Benefits Authority
Joseph Yeung
Chief Executive Officer and Registrar
Portable Long Service Benefits Authority
Andrew Hosking
Chief Financial Officer
Portable Long Service Benefits Authority
Comprehensive operating statement
For the financial year ended 30 June 2023
Notes | 2023 ($'000) | 2022 ($'000) | |
Income from transactions | |||
Government grants | 2.2.2 | - | 232 |
Contributions from employers and contractors | 2.2.1 | 125,108 | 111,789 |
Investment distribution | 2.2.3 | 6,767 | 8,728 |
Interest | 780 | 59 | |
Net gain/(loss) on fair value of investments | 4.2.1 | 14,198 | (22,642) |
Total income from transactions | 146,853 | 98,166 | |
Expenses from transactions | |||
Employee benefits expense | 3.3.1 | (6,055) | (5,541) |
Portable long service benefits expense | 3.4.1 | (120,762) | (93,059) |
Administration expense | 3.2 | (2,530) | (2,203) |
Interest expense | 6.2.2 | (1) | (5) |
Depreciation | 4.1.2 | (36) | (215) |
Total expenses from transactions | (129,384) | (101,023) | |
Net result from transactions (net operating balance) | 17,469 | (2,857) | |
Net result | 17,469 | (2,857) | |
Comprehensive result | 17,469 | (2,857) |
The accompanying notes form part of these financial statements.
Balance sheet
As at 30 June 2023
Notes | 2023 ($'000) | 2022 ($'000) | |
Assets | |||
Current assets | |||
Cash and deposits | 6.3 | 16,968 | 27,212 |
Receivables | 5.1 | 45,006 | 47,219 |
Investments and other financial assets | 4.2 | 42,012 | 19,839 |
Prepayments | 24 | 26 | |
Total current assets | 104,010 | 94,296 | |
Non-current assets | |||
Property, plant and equipment | 4.1 | 110 | 86 |
Investments and other financial assets | 4.2 | 278,686 | 149,724 |
Total non-current assets | 278,796 | 149,811 | |
Total assets | 382,806 | 244,106 | |
Liabilities | |||
Current liabilities | |||
Trade and other payables | 5.2 | 479 | 195 |
Employee benefits | 3.3.2 | 876 | 731 |
Accrued portable long service benefits | 3.4.2 | 53,477 | 29,367 |
Borrowings | 6.1 | 15 | 10 |
Total current liabilities | 54,847 | 30,303 | |
Non-current liabilities | |||
Employee benefits | 3.3.2 | 139 | 122 |
Accrued portable long service benefits | 3.4.2 | 296,686 | 200,034 |
Borrowings | 6.1 | 76 | 59 |
Total non-current liabilities | 296,901 | 200,215 | |
Total liabilities | 351,748 | 230,517 | |
Net assets | 31,058 | 13,589 | |
Equity | |||
Reserves | 6.5 | 6,818 | 6,818 |
Accumulated surplus | 24,240 | 6,771 | |
Net worth | 31,058 | 13,589 |
The accompanying notes form part of these financial statements.
Cash flow statement
For the financial year ended 30 June 2023
Cash Flows from Operating Activities | Notes | 2023 ($'000) | 2022 ($'000) |
Receipts | |||
Receipts from Government | - | 235 | |
Receipts from employers | 127,234 | 104,023 | |
Goods and services tax received from the ATO (i) | (11) | 49 | |
Total receipts | 127,223 | 104,308 | |
Payments | |||
Payments to suppliers and employees | (7,807) | (7,354) | |
Payments to Scheme employers and workers | (4,026) | (1,534) | |
Total payments | (11,833) | (8,887) | |
Net cash flows from operating activities | 6.3.1 | 115,390 | 95,420 |
Cash Flows from Investing Activities | |||
Payments for investments | (136,937) | (83,600) | |
Proceeds from sale of investments | 11,339 | 6,128 | |
Proceeds from sale of property, plant and equipment | 1 | 20 | |
Payments for property, plant and equipment | (17) | (7) | |
Net cash flows from investing activities | (125,614) | (77,459) | |
Cash Flows from Financing Activities | |||
Repayment of finance lease liabilities | 6.2.3 | (20) | (193) |
Net cash flows from financing activities | (20) | (193) | |
Net increase in cash and cash equivalents | (10,244) | 17,768 | |
Cash and cash equivalents at the beginning of the financial year | 27,212 | 9,444 | |
Cash and cash equivalents at end of financial year | 6.3 | 16,968 | 27,212 |
The accompanying notes form part of these financial statements.
(i) Goods and Services Tax received/paid to the Australian Taxation Office is presented on a net basis.
Statement of changes in equity
For the financial year ended 30 June 2023
Reserves ($'000) | Accumulated surplus ($'000) | Total ($'000) | |
Balance at 30 June 2021 | 6,818 | 9,628 | 16,446 |
Net result for the year | - | (2,857) | (2,857) |
Transfer to reserves | - | - | - |
Balance at 30 June 2022 | 6,818 | 6,771 | 13,589 |
Net result for the year | - | 17,469 | 17,469 |
Transfer to reserves | - | - | - |
Balance at 30 June 2023 | 6,818 | 24,240 | 31,058 |
The accompanying notes form part of these financial statements.
Notes to the financial statements (For the financial year ended 30 June 2023)
Introduction
The Portable Long Service Benefits Authority is a government agency of the State of Victoria, established pursuant to an order by the Governor in Council under the Long Service Benefits Portability Act 2018. It is an administrative agency acting on behalf of the Crown. Its principal address is:
Portable Long Service Benefits Authority
Level 2, 195-229 Lyttleton Terrace
Bendigo VIC 3550Structure
1.1 Basis of preparation
1.1 Basis of Preparation
Compliance information
This financial report of the Portable Long Service Benefits Authority (the Authority) is a general purpose financial report that consists of a Comprehensive Operating Statement, Balance Sheet, Cash Flow Statement, Statement of Changes in Equity and notes accompanying these statements. The Authority is a not-for-profit entity for the purpose of preparing the financial statements. Where appropriate, those Australian Accounting Standards (AASs) paragraphs applicable to not-for-profit entities have been applied.
The accrual basis of accounting has been applied in preparing these financial statements, whereby assets, liabilities, equity, income and expenses are recognised in the reporting period to which they relate, regardless of when cash is received or paid. This financial report has been prepared on a going concern basis.
The Authority administers three schemes which provide portability of long service benefits for registered workers in the Community Services Industry (Community Services), Contract Cleaning Industry (Contract Cleaning) and the Security Industry (Security) in Victoria. The Authority makes payments and keeps registers of employers and workers for the covered industries in accordance with the Long Service Benefits Portability Act 2018 (the Act).
The Authority's primary stakeholders are the employers, workers and independent contractors engaged in the Community Services, Contract Cleaning and Security Industries in Victoria. The Authority's financial statements are an aggregation of the financial statements of the administered schemes. The Authority has established separate funds for each administered scheme and funds are not cross-subsidised.
These financial statements were authorised for issue by the Governing Board of the Authority on 15 August 2023. The Authority's reporting period is from 1 July 2022 to 30 June 2023. The reporting period for last year was from 1 July 2021 to 30 June 2022.
Accounting policies
Accounting policies are selected and applied in a manner which ensures that the resulting financial information satisfies the concepts of relevance and reliability, thereby ensuring that the substance of the underlying transactions or other events is reported.
Functional and presentation currency
These financial statements are in Australian dollars and the historical cost convention is used unless a different measurement basis is specifically disclosed in the note associated with the item measured on a different basis.
Classification between current and non-current
In the determination of whether an asset or liability is current or non-current, consideration is given to the time when each asset or liability is expected to be realised or paid. The asset or liability is classified as current if it is expected to be turned over within the next twelve months, being the Authority's operational cycle.
Rounding
Unless otherwise stated, amounts in the report have been rounded to the nearest thousand dollars.
Accounting estimates
Judgements, estimates and assumptions are required to be made about financial information being presented. The significant judgements made in the preparation of these financial statements are disclosed in the notes where amounts affected by those judgements are disclosed. Estimates and associated assumptions are based on professional judgements derived from historical experience from the period and various other factors that are believed to be reasonable under the circumstances. Actual results may differ from these estimates. Revisions to accounting estimates are recognised in the period in which the estimate is revised and also in future periods that are affected by the revision.
Judgements and assumptions made by management in applying AASs that have significant effects on the financial statements and estimates relate to:
- Employee benefits expense (Note 3.3); and
- Portable long service benefits expense (Note 3.4).
Introduction
This note presents the sources and amounts of income raised by the Authority and the accounting policies that are relevant for an understanding of the items reported in the financial statements.
Structure
2.1 Summary of income that funds the delivery of our services
2.2 Income from transactions
2.2.1 Contributions from employers and contractors
2.2.2 Government grants
2.2.3 Investment distribution
2.1 Summary of income that funds the delivery of our services
Notes 2023
($'000)2022
($'000)Contributions from employers and contractors 2.2.1 125,108 111,789 Government grants 2.2.2 - 232 Investment distribution 2.2.3 6,767 8,728 131,875 120,749 Income that funds the delivery of the Authority's services is accounted for consistently with the requirements of the relevant accounting standards.
2.2 Income from transactions
2.2.1 Contributions from employers and contractors
2023
($'000)2022
($'000)Community Services 101,904 87,331 Contract Cleaning 13,134 12,788 Security 10,070 11,670 125,108 111,789 Revenue is recognised in the period to which the contributions relate. Employers and contractors registered with the Authority under a covered industry must submit a quarterly return and pay the Authority the levy payable for that quarter.
The levies applied to each industry are as per below:
- Community Services 1.65%
- Contract Cleaning 1.80%
- Security 1.80%
2.2.2 Government grants
2023
($'000)2022
($'000)Department of Premier and Cabinet - 232 - 232 Income from grants is recognised when the Authority obtains control over the contribution. The Authority has determined that this grant income is recognised as income of not-for-profit entities in accordance with AASB 1058. Income is recognised when the Authority has an unconditional right to receive cash which usually coincides with raising of invoices by the Authority.
2.2.3 Investment distribution
2023
($'000)2022
($'000)Community Services 5,144 6,479 Contract Cleaning 863 1,167 Security 760 1,082 6,767 8,728 Investment distribution is recognised by the Authority on an accrual basis.
Gains/losses arising from changes in the fair value of investments is disclosed in Note 4.
Introduction
This note provides information about how the Authority's funding is applied in delivering services and outputs, and the accounting policies that are relevant for an understanding of the items reported in the financial statements.
Structure
3.1 Expenses incurred in the delivery of our services
3.2 Administration expenses
3.3 Employee benefits expense
3.3.1 Employee benefits in the comprehensive operating statement
3.3.2 Employee benefits in the balance sheet
3.4 Portable long service benefits expense
3.4.1 Portable long service benefits in the comprehensive operating statement
3.4.2 Portable long service benefits in the balance sheet
3.1 Expenses incurred in the delivery of our services
Notes 2023
($'000)2022
($'000)Administration expenses 3.2 2,530 2,203 Employee benefits expense 3.3 6,055 5,541 Portable long service benefits expense 3.4 120,762 93,059 129,347 100,803 Expenses are recognised net of goods and services tax (GST).
3.2 Administration expenses
2023
($'000)2022
($'000)Office expenses 1,437 1,266 Information technology costs 764 566 Professional services 243 278 Internal and external audit fees 86 93 2,530 2,203 Administration expenses relate to costs incurred in administering the three schemes which provide portability of long service benefits for registered workers. These costs relate to the day-to-day information technology, office expenses and professional services.
3.3 Employee benefits expense
3.3.1 Employee benefits in the comprehensive operating statement
Employee benefits in the Comprehensive Operating Statement are a major component of administration expenses and include all costs related to employment, including salaries and wages, superannuation, leave entitlements and WorkCover payments. The majority of employee expenses in the Comprehensive Operating Statement are salaries and wages.
2023
($'000)2022
($'000)Salaries and wages 5,004 4,666 Annual leave 369 400 Superannuation 516 441 Long service leave 166 34 6,055 5,541 The amount recognised in the Comprehensive Operating Statement in respect of superannuation represents contributions made or due by the Authority to the relevant superannuation plans in respect to the services of the Authority's staff. Superannuation contributions are made to the plans based on the relevant rules of each plan and any relevant compulsory superannuation requirements that the Authority is required to comply with.
3.3.2 Employee benefits in the balance sheet
Provision is made for benefits accruing to employees in respect of salaries and wages, annual leave and long service leave (LSL) for services rendered to the reporting date and recorded as an expense during the period the services are delivered.
2023
($'000)2022
($'000)Current provisions: Annual leave: Unconditional and expected to settle within 12 months 293 306 Unconditional and expected to settle after 12 months 138 96 Long service leave: Unconditional and expected to settle within 12 months 56 39 Unconditional and expected to settle after 12 months 262 186 Provisions for on-costs: Unconditional and expected to settle within 12 months 59 57 Unconditional and expected to settle after 12 months 68 47 Total current provisions for employee benefits 876 731 Non-current provisions: Employee benefits 119 105 On-costs 20 17 Total non-current provisions for employee benefits 139 122 Total provisions for employee benefits 1,015 853 Salaries and wages, annual leave and sick leave
Liabilities for salaries and wages (including non-monetary benefits, annual leave and on-costs) are recognised as part of the employee benefit provision as current liabilities, because the Authority does not have an unconditional right to defer settlement of these liabilities.
The liability for salaries and wages are recognised in the balance sheet at remuneration rates which are current at the reporting date. As the Authority expects the liabilities to be wholly settled within 12 months of reporting date, they are measured at undiscounted amounts.
The annual leave liability is classified as a current liability and measured at the undiscounted amount expected to be paid, as the Authority does not have an unconditional right to defer settlement of the liability for at least 12 months after the end of the reporting period.
No provision has been made for sick leave as all sick leave is non-vesting and it is not considered probable that the average sick leave taken in the future will be greater than the benefits accrued in the future. As sick leave is non-vesting, an expense is recognised in the Comprehensive Operating Statement as it is taken.
Employment on-costs such as payroll tax, workers compensation and superannuation are not employee benefits. They are disclosed separately as a component of the provision for employee benefits when the entitlement to which they relate has occurred.
Long service leave
Unconditional LSL is disclosed as a current liability; even where the Authority does not expect to wholly settle the liability within 12 months because it will not have the unconditional right to defer the settlement of the entitlement should an employee take leave within 12 months.
The components of this current LSL liability are measured at:
- undiscounted value - if the Authority expects to wholly settle within 12 months; or
- present value - if the Authority does not expect to wholly settle within 12 months.
Conditional LSL is disclosed as a non-current liability. There is conditional right to defer the settlement of the entitlement until the employee has completed the required years of service. This non-current LSL is measured at present value.
Any gain or loss following revaluation of the present value of non-current LSL liability is recognised as a transaction, except to the extent that a gain or loss arises due to changes in bond interest rates for which it is then recognised as an 'other economic flow' in the net result.
3.4 Portable long service benefits expense
3.4.1 Portable long service benefits in the comprehensive operating statement
Portable long service benefits in the Comprehensive Operating Statement include all benefits, for each relevant scheme, for which a provision has been estimated for future payments to workers in each industry.
2023
($'000)2022
($'000)Community Services 99,832 75,434 Contract Cleaning 9,360 8,679 Security 11,570 8,946 120,762 93,059 3.4.2 Portable long service benefits in the balance sheet
Accrued portable long service benefits liability
The Authority accounts for the portable long service benefits liability under AASB 137 Provisions, Contingent Liabilities and Contingent Assets as a provision as it is a liability of uncertain timing or amount that satisfies the below conditions:
a) it has a present obligation as a result of a past event;
b) it is probable that an outflow of resources embodying economic benefits will be required to settle the obligation; and
c) a reliable estimate can be made of the amount of the obligation.The total provision for accrued long service benefits is estimated at the present value of all expected future payments which arise from the service of covered workers up to the reporting date. The expected future payments are discounted based on the current market assessments of the time value of money and the risks specific to the liability. The liability is calculated by the Authority's actuary using an actuarial valuation method that takes into account assumptions of rates of departure from the industry, mortality rates, increases in wages and rates of return on investment.
Accrued portable long service benefit is classified as a current liability where the Authority does not have an unconditional right to defer the settlement of the liability for at least 12 months. The remaining balance of the liability is classified as non-current. In the context of a statutory scheme, the current liability is calculated on a conservative basis making the assumption all workers with sufficient service to receive long service benefits leave the industry within the next 12 months and claim their entitlements. This includes entitlements resulting from recognised service with an employer prior to joining the Scheme.
2023
($'000)2022
($'000)Accrued portable long service benefit liability: Unconditional and expected to settle within 12 months 53,477 29,367 Unconditional and expected to settle after 12 months 296,686 200,034 Total accrued portable long service benefit liability 350,163 229,401 Reconciliation of the provision for accrued long service benefits
2022-2023 Community Services
($'000)Contract Cleaning
($'000)Security
($'000)Total
($'000)Opening balance - 1 July 176,008 27,793 25,600 229,401 Provisions recognised 93,340 6,310 10,353 110,003 Accrued portable long service benefits 6,492 3,050 1,217 10,759 Closing balance - 30 June 275,840 37,153 37,170 350,163 2021-2022 Community Services
($'000)Contract Cleaning
($'000)Security
($'000)Total
($'000)Opening balance - 1 July 100,574 19,114 16,654 136,342 Provisions recognised 72,281 7,860 8,748 88,889 Accrued portable long service benefits 3,153 819 198 4,170 Closing balance - 30 June 176,008 27,793 25,600 229,401 Portable long service benefits recognition and measurement
At any time after completing 7 years of recognised service, a registered active worker for the Community Services, Contract Cleaning and Security Industry is entitled to an amount of portable long service benefit equal to l/60th of the worker's total period of recognised service less any period of long service leave taken during that period. Registered active workers in the relevant sectors are credited in the workers register for each hour of service worked in each service period after the worker's registration day.
The Long Service Benefits Portability Act 2018 requires that actuarial investigations be undertaken to investigate the state and adequacy of the money and funds of the Authority at the request of the Governing Board and at least once every three years. An actuarial investigation was performed in August 2021.
The Authority recognises a total liability for accrued portable long service benefits based on an assessment performed by an independent actuary. The actuary estimates the liability using a cash flow projection model using a number of assumptions that are based on historical data and the current profile of the registered workers.
Accrued portable long service benefit liability
A summary of the demographic actuarial assumptions made for each industry include:
Per annum: Community Services Contract Cleaning Security Industry Exit Rates 210 per 1000
(age 20)
to 0 per 1000
(age 55+)300 per 1000
(1 YoS)
to 30 per 1000
(7+ YoS)250 per 1000 (1 YoS) to
30 per 1000
(7+ YoS)Death Rates 0.41/0.19 per 1000 (age 20) to 2.42/1.58 per 1000 (age 50+) Disability Rates 0.17 per 1000
(age 20)
to 1.65 per 1000
(age 50)0.17 per 1000
(age 20)
to 1.66 per 1000
(age 50)0.34 per 1000 (age 20)
to 3.31 per 1000
(age 50)Early Retirement 70 per 1000 (age 55) to
250 per 1000 (age 75)75 per 1000 (age 55) to
250 per 1000 (age 75)70 per 1000 (age 55) to
250 per 1000 (age 75)Leave Utilisation Rates 13% of vested benefits
p.a.0.5 weeks (7-10 YoS) to
1 week (10+ YoS)0.5 weeks (7-10 YoS) to
2 weeks (10+ YoS)Discount Rate 5.5% p.a. 5.5% p.a. 5.5% p.a. General Salary Inflation Rate 2.5% p.a. 2.5% p.a. 2.5% p.a. Promotional Salary Inflation Rate 8% (age 21) to 1%
(age 49)2.5% (1-9 YoS) to 0%
(l0+YoS)25% (1 YoS) to 0%
(9+ YoS)Note: YoS stands for Years of Service
For the purposes of the above valuations, the following number of workers were valued:
Number of workers Community Services
Contract Cleaning
Security
2023 2022 2023 2022 2023 2022 Total 190,434 147,815 72,171 52,036 27,972 24,193 Expected timing of settlement Community Services
Contract Cleaning
Security
2023
($'000)2022
($'000)2023
($'000)2022
($'000)2023
($'000)2022
($'000)Not later than one year 42,854 22,217 5,596 3,579 5,027 3,571 Later than one year and not later
than five years132,247 76,034 21,664 14,860 21,734 14,865 Later than five years 100,739 77,757 9,893 9,354 10,409 7,164 Total 275,840 176,008 37,153 27,793 37,170 25,600 Commentary about the assumptions are provided below:
Exit Rates
The rate at which workers of different ages or years of service are expected to permanently leave the schemes due to exiting the industry, death, disability or retirement.
Leave Utilisation Rates
The future rates assumed for the taking of portable long service benefits whilst in service are based on experience investigations and analysis of similar portable schemes on the rate at which the workers have taken their portable long service benefits. The leave taking behaviour is modelled by determining either the actual days taken or the proportion of the actual taken portable long service benefit assumption relative to the portable long service balance at the start of each period, split by years of service.
Salary Inflation Rates
The long term general salary inflation is set at 2.5% p.a. for Community Services, Contract Cleaning and Security Industries. An allowance has also been made for promotional salary increases.
Additional assumptions that are applicable to all industries are provided below:
Rates of Accrual of Service
The rate of accrual of service is 1/60th as specified in the Act.
Discount Rates
The discount rate used to determine the present value of the portable long service benefits provisions is the expected return on assets. The scheme's actuary regarded the expected return on assets is a reliable measure, according to AASB 137, of the time value of money for the portable long service benefits liabilities. The expected return on assets used as a discount rate, 5.5% p.a. is based on the long term return rate of the Authority's investments in the Balanced Fund, provided by VFMC.
Expenses
In addition to accrued portable long service benefits, an allowance for the cost of settling the accrued liabilities has also been made. A unit cost for each worker (active and inactive) with an expense inflation has been applied for each worker while they have a balance.
Introduction
The Authority controls property, plant and equipment and other investments entrusted to be administered for the purpose of delivering its objectives to its stakeholders in line with its mission and values.
Structure
4.1 Total property, plant and equipment and vehicles
4.1.1 Total right-of-use assets: vehicles
4.1.2 Depreciation
4.1.3 Change in accounting policy - leases
4.2 Investments and other financial assets
4.2.1 Amounts recognised in profit and loss
4.1 Total property, plant and equipment and vehicles
Portable long service benefits in the Comprehensive Operating Statement include all benefits, for each relevant scheme, for which a provision has been estimated for future payments to workers in each industry.
2023
($'000)2022
($'000)Property, plant and equipment and vehicles at fair value 857 805 Less accumulated depreciation (747) (719) Net carrying amount 110 86 The following table is a subset of property, plant and equipment and vehicles right-of-use assets.
4.1.1 Total right-of-use assets: vehicles
2023
($'000)2022
($'000)Vehicles at fair value 107 72 Less accumulated depreciation (17) (3) 90 68 Net carrying amount 90 68 Opening balance - 1 July 68 217 Additions 35 72 Disposals - (39) Depreciation (13) (182) Closing balance - 30 June 90 68 Initial recognition
Total property, plant and equipment and vehicles represent non-current physical assets comprising equipment and right-of-use assets used by the Authority in its operations. Items of property, plant and equipment are measured initially at cost and subsequently revalued at fair value less accumulated depreciation and impairment.
Items with a cost value in excess of $2,500 (2021-22: $1,500) and a useful life of more than one year are recognised as an asset. All other assets acquired are expensed. Assets acquired at no cost or for nominal consideration by the Authority are recognised at fair value at the date of acquisition.
The Authority recognises a right-of-use asset and a lease liability at the lease commencement date. The right-of use asset is initially measured at cost which comprises the initial amount of the lease liability adjusted for:
- any lease payments made at or before the commencement date; plus
- any initial direct costs incurred; and
- an estimate of costs to dismantle and remove the underlying asset or to restore the underlying asset or the site on which it is located, less any lease incentive received.
Subsequent measurement
Property, plant and equipment as well as right-of-use assets under leases are subsequently measured at fair value less accumulated depreciation and impairment. Fair value is determined with regard to the asset's highest and best use (considering legal or physical restrictions imposed on the asset, public announcements or commitments made in relation to the intended use of the asset). In addition, for right-of-use assets the net present value of the remaining lease payments is often the appropriate proxy for fair value of relevant right-of-use assets.
The Authority depreciates the right-of-use assets on a straight line basis from the lease commencement date to the earlier of the end of the useful life of the right-of-use asset or the end of the lease term. The estimated useful life of the right-of-use assets are determined on the same basis as property, plant and equipment. The right-of use assets are also subject to revaluation.
In addition, the right-of-use asset is periodically reduced by impairment losses, if any and adjusted for certain remeasurements of the lease liability.
4.1.2 Depreciation
Charge for the period 2023
($'000)2022
($'000)Buildings - 169 Plant, equipment and vehicles 36 46 Total depreciation 36 215 All property, plant and equipment and other non-financial physical assets that have finite useful lives are depreciated. Depreciation is generally calculated on a straight line basis, at rates that allocate the asset's value, less any estimated residual value, over its estimated useful life. Typical estimated useful lives for the different asset classes for current and prior years are included in the table below:
Asset 2022-23
Useful Life2021-22
Useful LifeBuildings - leased assets 3 years 3 years Plant, equipment and vehicles (including leased assets) 2-3 years 2-3 years The estimated useful lives, residual values and depreciation method are reviewed at the end of each annual reporting period, and adjustments made where appropriate.
Right-of use assets are generally depreciated over the shorter of the asset's useful life and the lease term. Where the Authority obtains ownership of the underlying leased asset or if the cost of the right-of-use asset reflects that the Authority will exercise a purchase option, the Authority depreciates the right-of-use asset overs its useful life.
4.2 Investments and other financial assets
2022-2023 Community Services
($'000)Contract Cleaning
($'000)Security
($'000)Total
($'000)Current investments and other financial assets Term deposits: Australian dollar term deposits 32,079 5,309 4,624 42,012 Total current investment and other financial assets 32,079 5,309 4,624 42,012 Non-current investments and other financial assets Equities and managed investment schemes: Australian Equities 51,424 8,511 7,412 67,347 International Equities (not currency hedged) 76,401 12,645 11,012 100,058 Australian Bonds 23,998 3,972 3,459 31,429 US Bonds (currency hedged) 11,999 1,986 1,729 15,714 Australian Credit 19,345 3,202 2,788 25,335 Emerging Debt Markets (50% Currency Hedged) 9,550 1,581 1,376 12,507 Property 7,836 1,297 1,129 10,262 Private Credit (Currency Hedged) 7,346 1,216 1,059 9,621 Other Strategies 4,897 810 706 6,413 Total non-current investment and other financial assets 212,796 35,220 30,670 278,686 Total investments and other financial assets 244,875 40,529 35,294 320,698 2021-2022 Community Services
($'000)Contract Cleaning
($'000)Security
($'000)Total
($'000)Current investments and other financial assets Term deposits: Australian dollar term deposits 14,745 2,644 2,450 19,839 Total current investment and other financial assets 14,745 2,644 2,450 19,839 Non-current investments and other financial assets Equities and managed investment schemes: Australian Equities 30,120 5,401 5,005 40,526 International Equities (not currency hedged) 30,246 5,424 5,026 40,695 Australian Bonds 25,457 4,565 4,230 34,252 US Bonds (currency hedged) 10,208 1,830 1,696 13,735 Australian Credit 10,208 1,830 1,696 13,735 Emerging Markets Debt (50% currency hedged) 5,041 904 838 6,783 Total non-current investment and other financial assets 111,279 19,955 18,490 149,724 Total investments and other financial assets 126,024 22,599 20,941 169,563 Investments are held as units in wholesale pooled funds managed by Victoria Funds Management Corporation (VFMC) and the underlying portfolio includes cash deposits, fixed interest investments and equity investments. Investments are measured at fair value with any adjustments to the fair value recorded in the Comprehensive Operating Statement. Fair value is the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Fair value is based on quoted market prices of the underlying investments as at the reporting date. The quoted market price used is the current bid price.
The Authority measures all its managed investment schemes at fair value through profit or loss.
4.2.1 Amounts recognised in profit and loss
During the year, the following (losses)/gains were recognised in profit or loss:
2022-2023 Community Services
($'000)Contract Cleaning
($'000)Security
($'000)Total
($'000)Change in fair value of investments 10,626 1,868 1,704 14,198 Total change in fair value of investments 10,626 1,868 1,704 14,198 2021-2022 Community Services
($'000)Contract Cleaning
($'000)Security
($'000)Total
($'000)Change in fair value of investments (16,775) (3,042) (2,825) (22,642) Total change in fair value of investments (16,775) (3,042) (2,825) (22,642) Introduction
This note sets out those other assets and liabilities that arise from the Authority's operations.
Structure
5.1 Receivables
5.1.1 Movement in provision for impaired receivables
5.1.2 Ageing analysis of contractual receivables
5.2 Payables
5.2.1 Ageing analysis of contractual payables
5.1 Receivables
Where applicable, receivables are stated inclusive of GST. The net amount of GST recoverable from, or payable to, the ATO is included as a current asset or liability in the Balance Sheet.
2023
($'000)2022
($'000)Current receivables Contractual: Accrued investment income 4,093 7,885 Statutory: Accrued employer levy contributions 34,989 35,011 Employer levy receivables 6,800 4,878 Amount owing from the Victorian Government - - GST receivables 29 19 Allowance for impairment losses of statutory receivables (905) (574) Total receivables 45,006 47,219 Receivables consist of:
Contractual receivables are classified as financial instruments and categorised as 'financial assets at amortised costs'. They are initially recognised at fair value plus any directly attributable transaction costs. The Authority holds the contractual receivables with the objective to collect the contractual cash flows and therefore subsequently measured at amortised cost using the effective interest method, less any impairment.
Accrued investment income relates to the distribution of investment income from VFMC as at 30 June 2023 but received in July 2023.
Statutory receivables do not arise from contracts and are recognised and measured similarly to contractual receivables (except for impairment), but are not classified as financial instruments for disclosure purposes. The Authority applies AASB 9 for initial measurement of the statutory receivables and as a result statutory receivables are initially recognised at fair value plus any directly attributable transaction cost.
Accrued employer levy contributions relate to an estimate of employer contributions for the Apr-Jun 2023 quarterly return due 31 July 2023.
Employer levy receivables is the outstanding employer contribution invoices as at 30 June 2023.
Amounts recognised from the Victorian Government represent funding for all commitments incurred and are drawn from the Consolidated Fund as the commitments fall due.
Details about the Authority's exposure to credit risk are set out in Note 7.1.4.
5.1.1 Movement in provision for impaired receivables
The Authority recognises an impairment where there is no reasonable expectation of recovering an amount owed by a debtor. As at 30 June 2023, impaired receivables were as follows:
2023
($'000)2022
($'000)Opening balance - 1 July 574 23 Provision for impaired receivables recognised during the year 331 551 Receivables written off during the year as uncollectable - - Closing balance - 30 June 905 574 Nature and extent of risk arising from receivables
Refer to Note 7.1.4 for the nature and extent of risks arising from receivables.
5.1.2 Ageing analysis of contractual receivables
The ageing at 30 June 2023 includes accrued investment income. Statutory receivables and provision for impaired receivables are excluded.
Not past
due & not
impairedPast due but not impaired
Less than
1 month1 to 3
months3 month
to 1 year
1 to 5
years5+
years
2022-2023 Accrued investment income 4,093 - - - - - Total receivables 4,093 - - - - - 2021-2022 Accrued investment income 7,885 - - - - - Total receivables 7,885 - - - - - Not past due and not impaired receivables relate to investment distributions from VFMC which were subsequently received in July 2023.
There are no financial assets that have had their terms renegotiated so as to prevent them from being past due or impaired, and they are stated at the carrying amounts as indicated.
5.2 Payables
Payables are stated inclusive of GST. The net amount of GST recoverable from, or payable to, the ATO is included as a current asset or liability in the Balance Sheet.
2023
($'000)2022
($'000)Current payables Contractual: Trade payables 50 140 Accrued expenses 429 55 Total payables 479 195 Payables consists of:
Contractual payables are classified as financial instruments and measured at amortised cost. The contractual payables are unsecured and are usually paid within 30 days of recognition.
Trade payables are obligations to pay for goods or services that have been acquired from suppliers in the ordinary course of business. Trade payables are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities.
Accrued expenses are recognised when the Authority, as a result of a past event, has a present obligation that can be estimated reliably, and it is probable that a payment will be required to settle the obligation. The amount recognised as accrued expenses is the best estimate of the consideration required to settle the present obligation at the end of the reporting period, taking into account the risks and uncertainties surrounding the obligation.
5.2.1 Ageing analysis of contractual payables
The ageing at 30 June 2023 includes trade payables and accrued expenses. Statutory payables are excluded.
Maturity Dates
Carrying
AmountNominal
AmountLess than
1 month1 to 3
months3 months
to 1 year1 to 5
years5+
years2022-2023 Trade payables 50 50 50 - - - Accrued expenses 429 429 429 - - - Total payables 479 479 479 - - - 2021- 2022 Trade payables 140 140 140 - - - Accrued expenses 55 55 55 - - - Total payables 195 195 195 - - - Introduction
This note provides information on the balances related to the financing of the Authority, including financial commitments at year-end. The Authority's recurrent operations are generally financed from cash flows from operating activities (see Cash Flow Statement).
Structure
6.1 Borrowings
6.2 Leases
6.2.1 Right of use assets
6.2.2 Amounts recognised in the Comprehensive Operating Statement
6.2.3 Amounts recognised in the Cash Flow Statement
6.3 Cash flow information and balances
6.3.1 Reconciliation of net result for the period to cash flow from operating activities
6.4 Commitments for expenditure
6.4.1 Operating commitments
6.5 Reserves
6.1 Borrowings
2023
($'000)2022
($'000)Current borrowings Lease liabilities 15 10 Total current borrowings 15 10 Non-current borrowings Lease liabilities 76 59 Total non-current borrowings 76 59 Total borrowings 91 68 6.2 Leases
The Authority leases office premises and motor vehicles. The lease contracts are typically made for fixed periods of 1-3 years.
For any new contracts entered into, the Authority considers whether a contract is, or contains a lease. A lease is defined as 'a contract, or part of a contract, that conveys the right to use an asset (the underlying asset) for a period of time in exchange for consideration'. To apply this definition the Authority assesses whether the contract meets three key evaluations which are whether:
- the contract contains an identified asset, which is either explicitly identified in the contract or implicitly specified by being identified at the time the asset is made available to the Authority and for which the supplier does not have substantive substitution rights;
- the Authority has the right to obtain substantially all of the economic benefits from use of the identified asset throughout the period of use, considering its rights within the defined scope of the contract and the Authority has the right to direct the use of the identified asset throughout the period of use; and
- the Authority has the right to take decisions in respect of 'how and for what purpose' the asset is used throughout the period of use.
This policy is applied to contracts entered into, or changed, on or after 1 July 2019.
6.2.1 Right of use assets
Right-of-use assets are presented in note 4.1.1.
6.2.2 Amounts recognised in the Comprehensive Operating Statement
The following amounts are recognised in the Comprehensive Operating Statement relating to leases:
2023
($'000)2022
($'000)Interest expense on lease liabilities 1 5 Total amount recognised in the Comprehensive Operating Statement 1 5 6.2.3 Amounts recognised in the Cash Flow Statement
The following amounts are recognised in the Cash Flow Statement for the year ending 30 June 2023 relating to leases:
2023
($'000)2022
($'000)Total cash outflow for leases 20 193 For any new contracts entered into, the Authority considers whether a contract is, or contains a lease. A lease is defined as 'a contract, or part of a contract, that conveys the right to use an asset (the underlying asset) for a period of time in exchange for consideration'. To apply this definition the Authority assesses whether the contract meets three key evaluations which are whether:
- the contract contains an identified asset, which is either explicitly identified in the contract or implicitly specified by being identified at the time the asset is made available to the Authority and for which the supplier does not have substantive substitution rights;
- the Authority has the right to obtain substantially all of the economic benefits from use of the identified asset throughout the period of use, considering its rights within the defined scope of the contract and the Authority has the right to direct the use of the identified asset throughout the period of use; and
- the Authority has the right to take decisions in respect of 'how and for what purpose' the asset is used throughout the period of use.
This policy is applied to contracts entered into, or changed, on or after 1 July 2019.
Separation of lease and non-lease components
At inception or on reassessment of a contract that contains a lease component, the lessee is required to separate out and account separately for non-lease components within a lease contract and exclude these amounts when determining the lease liability and right-of-use asset amount
Recognition and measurement of leases as a lessee
Lease liability - initial measurement
The lease liability is initially measured at the present value of the lease payments unpaid at the commencement date, discounted using the interest rate implicit in the lease if that rate is readily determinable or the Authority's incremental borrowing rate.
Lease payments included in the measurement of the lease liability comprise the following:
- fixed payments (including in-substance fixed payments);
- variable payments based on an index or rate, initially measured using the index or rate as at the commencement date;
- amounts expected to be payable under a residual value guarantee; and
- payments arising from purchase and termination options reasonably certain to be exercised.
Lease Liability - subsequent measurement
Subsequent to initial measurement, the liability will be reduced for payments made and increased for interest. It is remeasured to reflect any reassessment or modification, or if there are changes in-substance fixed payments. When the lease liability is remeasured, the corresponding adjustment is reflected in the right-of-use asset, or profit and loss if the right of use asset is already reduced to zero.
Presentation of right-of-use assets and lease liabilities
The Authority presents right-of-use assets as 'property plant equipment' unless they meet the definition of investment property, in which case they are disclosed as 'investment property' in the balance sheet. Lease liabilities are presented as 'borrowings' in the balance sheet.
6.3 Cash flow information and balances
2023
($'000)2022
($'000)Cash and deposits Total cash and deposits disclosed in the balance sheet - Authority 12,997 9,818 Total cash and deposits disclosed in the balance sheet - Schemes 3,971 17,394 Balance as per cash flow statement 16,968 27,212 6.3.1 Reconciliation of net result for the period to cash flow from operating activities
2023
($'000)2022
($'000)Net result for the period 17,469 (2,857) Non-cash movements Depreciation and amortisation 36 215 Fair value (increase)/decrease in other financial assets (14,198) 22,642 Net (gain)/loss on distribution income (6,767) (8,728) Movements included in investing and financing activities (779) (72) (4,239) 11,201 Movements in assets and liabilities Decrease/(increase) in receivables (1,580) (8,697) Decrease/(increase) in prepayments 2 (14) (Decrease)/increase in payables 307 (143) (Decrease)/increase in employee benefits 138 14 (Decrease)/increase in accrued portable long service benefits 120,762 93,059 Net cash flows from/(used in) operating activities 115,390 95,420 Cash flows arising from operating activities are disclosed inclusive of GST.
6.4 Commitments for expenditure
6.4.1 Operating commitments
Commitments for future expenditure include operating commitments arising from contracts which are disclosed at their nominal value and inclusive of the GST payable. These future expenditures cease to be disclosed as commitments once the related liabilities are recognised in the Balance Sheet.
Operating commitments in nominal values including GST as at 30 June 2023 totalled $0.520 million ($1.040 million in 2021-22). This amount is represented by one contract for the provision of licensed software, maintenance, support and cloud hosting managed services for a period of two years from 1 July 2022. Operating expenditure commitments under this contract are due and payable as follows:
2023
($'000)2022
($'000)Operating expenditure commitments Not later than one year 520 520 Later than one year and not later than five years - 520 Total operating expenditure commitments 520 1,040 Less GST recoverable 47 95 Total operating expenditure commitments (excluding GST) 473 945 6.5 Reserves
Valuation Model Assumption Risk: The Portable Long Service Benefits Scheme commenced on 1 July 2019 and so as at balance sheet date, the Authority and its actuarial advisors have only 4 years of actual worker information available. As a result, the Authority has determined that a reserve for valuation model assumption risks is appropriate within the Community Services, Contract Cleaning and Security schemes.
The reserve will be reviewed periodically and revised annually at each balance sheet date.
2023
($'000)2022
($'000)Reserves Opening balance - 1 July 6,818 6,818 Transfer from/(to) accumulated surplus - - Closing balance - 30 June 6,818 6,818 Introduction
The Authority is exposed to risks from both its activities and external factors. In addition, it is often necessary to make judgements and estimates associated with recognition and measurement of items in the financial statements. This section presents information on the Authority's financial instruments, contingent assets and liabilities.
Structure
7.1 Financial instruments specific disclosures
7.1.1 Categories of financial assets
7.1.2 Categories of financial liabilities
7.1.3 Financial instruments: categorisation
7.1.4 Financial risk management objectives and policies
7.2 Contingent assets and contingent liabilities
7.1 Financial instruments specific disclosures
Introduction
Financial instruments arise out of contractual agreements that give rise to a financial asset of one entity and a financial liability or equity instrument of another entity. The Authority currently holds a range of financial instruments that are recorded in the financial statements where the carrying amounts are a reasonable approximation of fair value, either due to their short-term nature or with the expectation that they will be paid in full by the end of the 2022-23 reporting period.
Due to the nature of the Authority's activities, certain financial assets and financial liabilities arise under statute rather than a contract (for example taxes, fines and penalties). Such assets and liabilities do not meet the definition of financial instruments in AASB 132 Financial Instruments: Presentation.
7.1.1 Categories of financial assets
Financial assets at amortised cost
Financial assets are measured at amortised costs if both of the following criteria are met and the assets are not designated as fair value through net result:
- the assets are held by the Authority to collect contractual cash flows; and
- the assets' contractual terms give rise to cash flows that are solely payments of principal and interests.
These assets are initially recognised at fair value plus any directly attributable transaction costs and subsequently measured at amortised cost using the effective interest rate method less any impairment.
The Authority recognises the following assets in this category:
- cash and deposits; and
- receivables (excluding statutory receivables).
Financial assets at fair value through net result
Equity instruments that are held for trading as well as derivative instruments are classified as fair value through net result. Other financial assets are required to be measured at fair value through net result unless they are measured at amortised cost or fair value through other comprehensive income.
The Authority recognises its managed investments at fair value through net result.
Derecognition of financial assets
A financial asset (or, where applicable, a part of a financial asset or part of a group of similar financial assets) is derecognised when:
- the rights to receive cash flows from the asset have expired; or
- the Authority retains the right to receive cash flows from the asset, but has assumed an obligation to pay them in full without material delay to a third party under a 'pass through' arrangement; or
- the Authority has transferred its rights to receive cash flows from the asset and either:
- has transferred substantially all the risks and rewards of the asset; or
- has neither transferred nor retained substantially all the risks and rewards of the asset, but has transferred control of the asset.
Where the Authority has neither transferred nor retained substantially all the risks and rewards or transferred control, the asset is recognised to the extent of the Authority's continuing involvement in the asset.
7.1.2 Categories of financial liabilities
Financial liabilities at amortised cost
Financial liabilities are initially recognised on the date they are originated. They are initially measured at fair value plus any directly attributable transaction costs. Subsequent to initial recognition, these financial instruments are measured at amortised cost with any difference between the initial recognised amount and the redemption value being recognised in the profit and loss over the period of the interest bearing liability, using the effective interest rate method. The Authority recognises the following liabilities in this category:
- trade payable and accrued expenses (excluding statutory payables); and
- borrowings (including lease liabilities).
Derecognition of financial liabilities
A financial liability is derecognised when the obligation under the liability is discharged, cancelled or expires. When an existing financial liability is replaced by another from the same lender on substantially different terms, or the terms of an existing liability are substantially modified, such an exchange or modification is treated as a derecognition of the original liability and the recognition of a new liability. The difference in the respective carrying amounts is recognised as an 'other economic flow' in the Comprehensive Operating Statement.
7.1.3 Financial instruments: categorisation
The carrying amounts of the contractual financial assets and financial liabilities by category are disclosed below:
2022-2023 Financial
assets at fair
value through
net result
($'000)Financial
assets at
amortised
cost
($'000)Financial
liabilities at
amortised
cost
($'000)Total
($'000)Contractual financial assets Cash and cash deposits - 16,968 - 16,968 Receivables (excluding statutory receivables) Accrued investment income - 4,093 - 4,093 Investments and other financial assets Investments 320,698 - - 320,698 Total contractual financial assets 320,698 21,061 - 341,759 Contractual financial liabilities Payables Trade payables and accrued expenses
(excluding statutory payables)- 479 479 Borrowings - 91 91 Total contractual financial liabilities - 570 570 2021-2022 Financial
assets at fair
value through
net result
($'000)Financial
assets at
amortised
cost
($'000)Financial
liabilities at
amortised
cost
($'000)Total
($'000)Contractual financial assets Cash and cash deposits - 27,212 - 27,212 Receivables (excluding statutory receivables) Accrued investment income - 7,885 7,885 Investments and other financial assets Investments 169,563 - - 169,563 Total contractual financial assets 169,563 35,097 - 204,660 Contractual financial liabilities Payables Trade payables and accrued expenses (excluding statutory payables) - - 195 195 Borrowings - - 68 68 Total contractual financial liabilities - - 263 263 7.1.4 Financial risk management objectives and policies
The activities of the Authority expose it to a variety of financial risks, market risk, credit risk and liquidity risk. This note presents information about the Authority's exposure to each of these risks, and the objectives, policies and processes for measuring and managing risk.
The Governing Board of the Authority has the overall responsibility for the establishment and oversight of the risk management framework. The overall risk management program seeks to minimise potential adverse effects on the financial performance of the Authority. The Authority uses different methods to measure different types of risk to which it is exposed. These methods include sensitivity analysis in the case of interest rate, other price risks and ageing analysis for credit.
Risk management is carried out by the Authority's management under policies approved by the Governing Board. The Governing Board provides written principles for overall risk management, as well as policies covering specific areas, such as foreign exchange risk, interest rate risks, credit risk and non-derivative financial instruments, and investment of excess liquidity.
The main risks that the Authority is exposed to through its financial instruments are as follows:
(a) Credit risk
Credit risk is the risk of financial loss to the Authority as a result of an employer or counterparty to a financial instrument failing to meet its contractual obligations. Credit risk arises principally from receivables.
The Authority minimises concentrations of credit risk by undertaking transactions with a large number of employers who must pay a levy for covered workers for portable long service benefits in the Community Services, Contract Cleaning and Security Industries. The Authority is not materially exposed to any individual debtor. The Authority's is also exposed to credit risk in relation to financial instruments that are designated at fair value through net result. The maximum exposure at the end of the reporting period is the carrying amount of these investments.
There has been no material change to the Authority's credit risk profile in 2022-23.
(b) Market risk
Market risk is the risk that changes in market prices will affect the fair value or future cash flows of the Authority's financial instruments. Market risk comprises of foreign exchange risk, interest rate risk and other price risk. The Authority's exposures to market risk are primarily through equity price risk and interest rate risk. To a lesser extent there is exposure to foreign exchange risk and other price risk. The Authority's exposure is outlined in Note 4.2.
Objectives, policies and processes used to manage these risks are disclosed in the paragraphs below:
(i) Interest rate risk
The Authority has minimal exposure to interest rate risk through its holding of other financial assets.
(ii) Other price risk
Price risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in market prices, whether these changes are caused by factors specific to the individual financial instrument or its issuer; or by factors affecting all similar financial instruments traded in the market. The price risk which the Authority is exposed to is significant and results from its investments. The Authority has investments which are managed by VFMC, and includes exposure to listed and unlisted equities and property, fixed interest and other securities and instruments. The Authority's investments fluctuate in value. The price fluctuations are caused by movements in the underlying investments of the portfolio.
To manage price risk, the investments are managed by VFMC who is the Authority's independent professional investment manager. VFMC target a balanced portfolio allocation of assets based on direction from the Authority's Governing Board. Actual allocations are permitted to deviate from the target allocation provided that they are within the set allocation ranges.
The investment fund seeks to match the weighted average return of the target indexes of the underlying funds before taking into account fund fees and expenses.
The following table indicates the Authority's exposure to price risk, by showing the estimated impact on the profit/(loss) and equity of the Authority of a+/- 15% movement in unit price of the fund in which the schemes have invested and therefore a+/- 15% in the value of the investments. The Authority considers a+/- 15% movement in markets to be reasonably foreseeable.
2022-2023 Carrying
Amount
($'000)-15% Price
Movement
Profit/Equity
($'000)+15% Price
Movement
Profit/Equity
($'000)Financial assets Investments and other financial assets 320,698 (48,105) 48,105 Total 320,698 (48,105) 48,105 2021-2022 Carrying
Amount
($'000)-15% Price
Movement
Profit/Equity
($'000)+15% Price
Movement
Profit/Equity
($'000)Financial assets Investments and other financial assets 169,563 (25,434) 25,434 Total 169,563 (25,434) 25,434 (c) Liquidity risk
Liquidity Risk is the risk that the Authority will not be able to meet its financial obligations as they fall due. The Authority's policy is to settle financial obligations within 30 days and in the event of a dispute make payments within 30 days from the date of resolution.
The Authority manages liquidity risk by maintaining adequate reserves of cash and by continuously monitoring actual cash flows against forecast cash flows of the Authority.
7.2 Contingent assets and contingent liabilities
Contingent assets and contingent liabilities are not recognised in the Balance Sheet, but are disclosed and, if quantifiable, are measured at nominal value.
Contingent assets and liabilities are presented inclusive of GST receivable or payable respectively.
There were no material contingent assets or liabilities at 30 June 2023 (30 June 2022: $nil).
Introduction
This note provides information on other disclosures that impact the Authority.
Structure
8.1 Responsible persons
8.2 Remuneration of executives
8.3 Related parties
8.4 Events occurring after the balance date
8.5 Auditors remuneration
8.6 Australian Accounting Standards issued that are not yet effective
8.1 Responsible persons
In accordance with the Ministerial Directions issued by the Assistant Treasurer under the Financial Management Act 1994, the following disclosures are made regarding responsible persons for the reporting period.
The Minister's remuneration and allowances is set by the Parliamentary Salaries and Superannuation Act 1968 and is reported within the State's Annual Financial Report.
The following lists the responsible persons for the Authority during the year:
Period of appointment Name Title From To The Hon. Tim Pallas MP Minister for Industrial Relations 01 July 2022 30 June 2023 Julius Roe Director (Chair) 01 July 2022 30 June 2023 Claire Filson Director (Deputy Chair) 01 July 2022 30 June 2023 Emma King OAM Director 01 July 2022 30 June 2023 Elisa Dickenson Director 01 July 2022 30 June 2023 Lisa Darmanin Director 01 Sept 2022 30 June 2023 Tim Piper AM Director 01 July 2022 30 June 2023 Rachaell Saunders Director 01 July 2022 30 June 2023 Julie Warren Director 01 July 2022 30 June 2023 Joseph Yeung Director and Chief Executive Officer 01 July 2022 30 June 2023 Remuneration
The number of Responsible Persons whose remuneration from the Authority was within the specified bands were as follows:
Income band ($): 2023
No.2022
No.$10,000 - $19,999 1 3 $20,000 - $29,999 6 5 $50,000 - $59,999 1 1 $290,000 - $299,999 1 1 Total Numbers 9 10 Remuneration received, or due and receivable, during 2022-23 by Responsible Persons including the Accountable Officer from the Authority in connection with the management of the Authority was $528,995 ($526,363 in 2021-22).
8.2 Remuneration of executives
The number of executive officers, other than the Minister and Accountable Officer listed in Note 8.1 and their total remuneration during the reporting period are shown in the table below. Total annualised employee equivalents provides a measure of full time equivalent executive officers over the reporting period.
Remuneration comprises employee benefits in all forms of consideration paid, payable or provided by the Authority, or on behalf of the Authority, in exchange for services rendered, and is disclosed in the following categories:
- Short-term employee benefits include amounts such as wages, salaries, annual leave, cashed out annual leave or sick leave that are usually paid or payable on a regular basis, as well as non-monetary benefits such as allowances and free or subsidised goods or services;
- Post-employment benefits include pensions and other retirement benefits paid or payable on a discrete basis when employment has ceased;
- Other long-term benefits include long service leave, other long-service benefit or deferred compensation; and
- Termination benefits include payments made when employment is terminated before normal retirement date, or when an employee accepts an offer of benefits in exchange for the termination of employment.
Remuneration of Executive Officers 2023
($'000)2022
($'000)Short-term employee benefits 581 179 Post-employment benefits 60 17 Other long-term benefits 10 4 Termination benefits - 30 Total remuneration(i) 651 230 Total number of executives 3 1 Total annualised employee equivalents(ii) 2.8 0.7 (i) No Executive Officers meet the definition of Key Management Personnel (KMP) of the Authority under AASB 124 Related Party Disclosures and as such, are not included in the related parties note disclosure (Note 8.3).
(ii) Annualised employee equivalent is based on the time fraction worked over the reporting period.
8.3 Related Parties
The Authority is a wholly owned and controlled entity of the State of Victoria.
Related parties of the Authority include:
- All key management personnel and their close family members and personal business interests (controlled entities, joint ventures and entities they have significant influence over);
- All cabinet ministers and their close family members; and
- All departments and public sector entities that are controlled and consolidated into the whole of state consolidated financial statements.
All related party transactions have been entered into on an arm's length basis.
Significant transactions with government-related entities
During the year, the Authority had the following government-related entity transactions (exclusive of GST):
Amounts recognised as income in the Comprehensive Operating Statement 2023
($'000)2022
($'000)Entity and nature of transaction Department of Premier and Cabinet - Grant funding to establish the Authority - 232 Total - 232 Key management personnel
KMP (as defined in AASB 124 Related Party Disclosures) are those persons having authority and responsibility for planning, directing and controlling the activities of the Authority, directly or indirectly. KMP of the Authority includes the Portfolio Minister, all Directors and the Chief Executive Officer as listed under responsible persons in Note 8.1.
Compensation of Key Management Personnel (i) 2023
($'000)2022
($'000)Short-term employee benefits 474 479 Post-employment benefits 50 44 Other long-term benefits 5 4 Total 529 527 (i) The compensation detailed above excludes the salaries and benefits the Portfolio Minister receives.
Transactions with key management personnel and other related parties
Outside of normal citizen type transactions with the Authority, there were no related party transactions that involved key management personnel and their close family members.
No provision has been required, nor any expense recognised, for impairment of receivables from related parties.
8.4 Events occurring after the balance date
There have been no matters and/or circumstances that have arisen since the end of the reporting period which significantly affect or may significantly affect the operations of the Authority, the results of those operations, or the state of affairs of the Authority in future financial years.
8.5 Auditors Remuneration
Auditors remuneration for auditing the financial statements of the Authority excluding GST for 2022-23 has been set at $42,500 ($35,700 in 2021-22) by the Victorian Auditor-General's Office. No other benefits were received or are receivable by the Victorian Auditor-General's Office.
8.6 Australian Accounting Standards issued that are not yet effective
As at 30 June 2023, the following applicable standards and interpretations had been issued but were not mandatory for the financial year ending 30 June 2023. The Authority has not and does not intend to adopt these standards early.
Standard/
Interpretation (1)Summary Effective
dateEffective date
for the entityEstimated
impactAASB 2022-10
Amendments
to Australian
Accounting
Standards
- Fair Value
Measurement of
Non-Financial
Assets of Not-
for-Profit Public
Sector Entities.AASB 2022-10 amends AASB 13 Fair Value
Measurement by adding authoritative
implementation guidance and illustrative
examples for fair value measurements of
non-financial assets of not-for-profit public
sector entities not held primarily for their
ability to generate net cash inflows.Among other things, the Standard:
- specifies that an entity needs to consider
whether an asset's highest and best use
differs from its current use only when it
is held for sale or held for distributions to
owners under AASB 5 Non-current Assets
Held for Sale and Discontinued Operations
or if it is highly probable that it will be used
for an alternative purpose; - clarifies that an asset's use is 'financially
feasible' if market participants would
be willing to invest in the asset's service
capacity, considering both the capacity
to provide needed goods or services and
the resulting costs of those goods and
services; - specifies that if both market selling price
and some market participant data required
to fair value the asset are not observable,
an entity needs to start with its own
assumptions and adjust them to the extent
that reasonably available information
indicates that other market participants
would use different data; and - provides guidance on the application of
the cost approach to fair value, including
the nature of costs to be included
in a reference asset and identification of
economic obsolescence.
1/1/2024 1/7/2024 Based on a
preliminary
assessment by
the Authority,
there will be
no significant
impactAASB 17 Insurance
Contracts,
AASB 2022-8
Amendments
to Australian
Accounting
Standards
- Insurance
Contracts:
Consequential
Amendments
and AASB 2022-9
Amendments
to Australian
Accounting
Standards
- Insurance
Contracts in the
Public SectorAASB 17 replaces AASB 4 Insurance
Contracts, AASB 1023 General Insurance
Contracts and AASB 1038 Life Insurance
Contracts for not-for-profit public sector
entities for annual reporting periods
beginning on or after 1 July 2026.
AASB 2022-9 amends AASB 17 to make
public sector-related modifications (for
example, it specifies the pre-requisites,
indicators and other considerations in
identifying arrangements that fall within the
scope of AASB 17 in a public sector context).
This Standard applies for annual reporting
periods beginning on or after 1 July 2026.
AASB 2022-8 makes consequential
amendments to other Australian Accounting
Standards so that public sector entities are
permitted to continue to apply AASB 4
and AASB 1023 to annual periods before
1 July 2026.1/1/2023 1/7/2023 Based on a
preliminary
assessment by
the Authority,
there will be
no significant
impact.AASB 2020-1
Amendments
to Australian
Accounting
Standards
- Classification
of Liabilities as
Current or
Non- Current and
AASB 2022-6
Amendments
to Australian
Accounting
Standards
- Non-current
Liabilities with
CovenantsAASB 2020-1 amended AASB 101
Presentation of Financial Statements to
clarify requirements for the presentation of
liabilities in the statement of financial position
as current or non-current and was applicable
to annual reporting periods beginning on or
after 1 January 2022.AASB 2020-6 subsequently amended AASB
2020-1, deferring the mandatory effective
date of AASB 2020-1 from 1 January 2022 to
1 January 2023. AASB 2022-6 was applicable
for annual reporting periods beginning on or
after 1 January 2022.AASB 2022-6 amends and clarifies the
requirements contained in AASB 2020-1.Among other things, it:
- clarifies that only those covenants that
an entity must comply with at or before
the reporting date affect a liability's
classification as current or non-current;
and - requires additional disclosures for
non-current liabilities that are subject to an
entity complying with covenants within
twelve months after the reporting date.
1/1/2023 1/7/2023 Based on a
preliminary
assessment by
the Authority,
there will be
no significant
impact.The following accounting pronouncements are also issued but not effective for the 2022-23 reporting period.
At this stage, the preliminary assessment suggests they may have insignificant impacts on public sector reporting.
- AASB 2022-10 Amendments to Australian Accounting Standards - Fair Value Measurement of Non-Financial Assets of Not-for-Profit Public Sector Entities
- AASB 17 Insurance Contracts
- AASB 2022-8 Amendments to Australian Accounting Standards - Insurance Contracts: Consequential Amendments
- AASB 2022-9 Amendments to Australian Accounting Standards - Insurance Contracts in the Public Sector
- AASB 2022-6 Amendments to Australian Accounting Standards - Non-current Liabilities with Covenants
- AASB 2022-5 Amendments to Australian Accounting Standards - Lease Liability in a Sale and Leaseback
Introduction
This note provides information relating to the Comprehensive Operating Statement and Balance Sheet for each Scheme that the Authority administers. These financial statements include Administration expenses which relates to the Authority's cost to administer the Schemes. The Administration expense is calculated at 0.15% of Total Ordinary Pay within each Scheme and was determined at the time the Actuarial Report calculated the levy rates. When consolidated, the Administration expense is eliminated.
Structure
9.1 Community Services scheme
9.1.1 Comprehensive operating statement
9.1.2 Balance sheet
9.2 Contract Cleaning scheme
9.2.1 Comprehensive operating statement
9.2.2 Balance sheet
9.3 Security scheme
9.3.1 Comprehensive operating statement
9.3.2 Balance sheet
9.1 Community Services scheme
9.1.1 Comprehensive operating statement
Income from transactions Notes 2023
($'000)2022
($'000)Contributions from employers and contractors 2.2.1 101,904 87,331 Investment distribution 2.2.3 5,144 6,478 Interest 359 25 Net gain/(loss) on fair value of investments 4.2.1 10,626 (16,775) Total income from transactions 118,033 77,059 Expenses from transactions Portable long service benefits expense 3.4.1 (99,832) (75,434) Administration expenses (9,569) (7,609) Total expenses from transactions (109,401) (83,043) Net result from transactions (net operating balance) 8,632 (5,984) Net result 8,632 (5,984) Comprehensive result 8,632 (5,984) 9.1.2 Balance sheet
Assets Notes 2023
($'000)2022
($'000)Current assets Cash and deposits 6.3 2,822 14,188 Receivables 5.1 35,779 34,095 Investments and other financial assets 4.2 32,079 14,745 Total current assets 70,680 63,028 Non-current assets Investments and other financial assets 4.2 212,796 111,279 Total non-current assets 212,796 111,279 Total assets 283,476 174,307 Liabilities Current liabilities Payables 5.2 838 133 Accrued portable long service benefits 3.4.2 42,854 22,217 Total current liabilities 43,692 22,350 Non-current liabilities Accrued portable long service benefits 3.4.2 232,986 153,791 Total non-current liabilities 232,986 153,791 Total liabilities 276,678 176,141 Net assets 6,798 (1,834) Equity Reserves 6.5 5,029 5,029 Accumulated surplus/(deficit) 1,769 (6,863) Net worth 6,798 (1,834) 9.2 Contract Cleaning scheme
9.2.1 Comprehensive operating statement
Income from transactions Notes 2023
($'000)2022
($'000)Contributions from employers and contractors 2.2.1 13,134 12,788 Investment income 2.2.3 863 1,167 Interest 56 4 Net gain/(loss) on fair value of investments 4.2.1 1,868 (3,042) Total income from transactions 15,921 10,917 Expenses from transactions Portable long service benefits expense 3.4.1 (9,360) (8,679) Administration expenses (1,249) (1,071) Total expenses from transactions (10,609) (9,750) Net result from transactions (net operating balance) 5,312 1,167 Net result 5,312 1,167 Comprehensive result 5,312 1,167 9.2.2 Balance sheet
Assets Notes 2023
($'000)2022
($'000)Current assets Cash and deposits 6.3 441 1,785 Receivables 5.1 5,230 7,058 Investments and other financial assets 4.2 5,309 2,644 Total current assets 10,980 11,487 Non-current assets Investments and other financial assets 4.2 35,221 19,955 Total non-current assets 35,221 19,955 Total assets 46,201 31,442 Liabilities Current liabilities Payables 5.2 92 5 Accrued portable long service benefits 3.4.2 5,596 3,579 Total current liabilities 5,688 3,584 Non-current liabilities Accrued portable long service benefits 3.4.2 31,557 24,214 Total non-current liabilities 31,557 24,214 Total liabilities 37,245 27,798 Net assets 8,956 3,644 Equity Reserves 6.5 956 956 Accumulated surplus 8,000 2,688 Net worth 8,956 3,644 9.3 Security scheme
9.3.1 Comprehensive operating statement
Income from transactions Notes 2023
($'000)2022
($'000)Contributions from employers and contractors 2.2.1 10,070 11,670 Investment distribution 2.2.3 760 1,082 Interest 41 3 Net gain/(loss) on fair value of investments 4.2.1 1,704 (2,825) Total income from transactions 12,575 9,930 Expenses from transactions Portable long service benefits expense 3.4.1 (11,570) (8,946) Administration expenses (1,057) (1,149) Total expenses from transactions (12,627) (10,095) Net result from transactions (net operating balance) (52) (165) Net result (52) (165) Comprehensive result (52) (165) 9.3.2 Balance sheet
Assets Notes 2023
($'000)2022
($'000)Current assets Cash and deposits 6.3 708 1,421 Receivables 5.1 3,966 6,046 Investments and other financial assets 4.2 4,624 2,450 Total current assets 9,298 9,917 Non-current assets Investments and other financial assets 4.2 30,670 18,490 Total non-current assets 30,670 18,490 Total assets 39,968 28,407 Liabilities Current liabilities Payables 5.2 81 38 Accrued portable long service benefits 3.4.2 5,027 3,571 Total current liabilities 5,108 3,609 Non-current liabilities Accrued portable long service benefits 3.4.2 32,143 22,029 Total non-current liabilities 32,143 22,029 Total liabilities 37,251 25,638 Net assets 2,717 2,769 Equity Reserves 6.5 833 833 Accumulated surplus 1,884 1,936 Net worth 2,717 2,769
Updated