RA Logo

Annual Report & Accounts 1997-98

*

8. Tangible assets

  Buildings Computer
Equipment
Plant and
Machinery
Satelite
Monitoring
Vehicles Furniture
and Office
Equipment
Assets
under
Construction
Totals
                      £'000       £'000       £'000       £'000       £'000       £'000       £'000       £'000
Cost or valuation:
At 1 April 1997 3,615 8,024 11,330 2,643 1,850 1,560 1,707 30,729
Additions 209 739 889 0 429 172 1,939 4,377
Surplus/(deficit) on revaluation 0 (569) (18) 37 51 (20) 0 (519)
Disposals (4) (674) (1,270) (23) (269) (4) 0 (2,244)
Transfers 82 1,411 313 0 0 0 (1,806) 0
At 31 March 1998 3,902 8,931 11,244 2,657 2,061 1,708 1,840 32,343
Depreciation:
At 1 April 1997 (1,195) (3,333) (6,337) (2,259) (890) (328) 0 (14,342)
Provided during the year (1,135) (1,427) (1,118) (126) (225) (209) 0 (4,240)
Backlog depreciation 0 245 46 (41) (27) 5 0 228
Disposals 2 596 977 17 165 2 0 1,759
At 31 March 1998 (2,328) (3,919) (6,432) (2,409) (977) (530) 0 (16,595)
Net book value:
At 1 April 1997 2,420 4,691 4,993 384 960 1,232 1,707 16,387
At 31 March 1998 1,574 5,012 4,812 248 1,084 1,178 1,840 15,748

The revaluation of computer equipment represents a permanent diminution in value. The difference between the deficit on revaluation and the related backlog depreciation of £323,409 (1997 £284,407) has been charged to the income and expenditure account.

The Agency does not include in its balance sheet capital values for the freehold and long leasehold properties, or related land which it occupies. The income and expenditure account is instead charged a rental based on the equivalent market rent by means of the Property Repayment Services (PRS) System, managed by property advisors to the Civil Estate.

PRS rent will be abolished on 31 March 1998. Property values will subsequently be included in the Balance Sheet, where the Agency is the sole or major occupier, and a capital charge made for depreciation and the cost of capital. The fixed asset values and related capital charges which would have applied in 1997/98 if PRS rents were not payable are as follows:-

  Land
£'000
Building
£'000
Total
£'000
Value 1 April 1997 73 746 819
Revaluation 2 48 50
  75 794 869
Depreciation charge for the year - 34 34
Valuation after depreciation 31 March 1998 75 760 835
Cost of capital 5 45 50
Capital charge 5 79 84

9. Current assets

No amount is included in current assets for cash at bank and in hand. This is because the Agency does not operate any bank accounts. See note I (h).

10. Debtors

Amounts falling due within one year:      1998
£'000
1997
£'000
Trade debtors 1,252 1,962
VAT 703 602
Other debtors 2,436 5,794
Prepayments 408 263
  4,799 8,621
Amounts falling due after more than one year:
Other debtors 1,549 3,711
Prepayments 131 142
  1,680 3,853

Other debtors include £3,985,000 (1997: £9,505,000) for uninsured losses due from the DTI. See also note 18.

11. Creditors

Amounts falling due within one year:      1998
£'000
1997
£'000
  Payments received on account 325 315
  Trade creditors 599 355
  Taxation and social security 57 19
  Accruals 4,967 5,642
  Deferred income 1,100 1,282
  7,048 7,613

Accruals include £5,000 (1997: £54,033) for costs in connection with the relocation of the Agency's headquarters (see also notes 7 and 16); and £3,495,000 (1997: £4,852,000) for costs in connection with disaster recovery. See also note 18.

12. General fund

  1998
£'000
1997
£'000
At 1 April 11,248 10,053
Surplus on income and expenditure account       1,689 2,021
Cash surplus surrendered and accounted for in
DTI appropriation account (Class IV Vote 1) (5,916) (1,957)
Notional and non-cash supplies 3,022 3,564
DTI notional disaster recovery funding (937) (2,437)
Transfer from revaluation reserve 169 4
At 31 March 9,275 11,248

13. Revaluation reserve

  1998
£'000
At 1 April 1997 1,534
Surplus on revaluation 925
Backlog depreciation (17)
Transfer to general fund (realised on disposal) (169)
At 31 March 1998 2,273

The movement on the revaluation reserve represents the increase in gross current replacement cost of fixed assets, less backlog depreciation. The surplus on revaluation includes £875,000 arising from a reassessment of the disaster recovery provision.

14. Operating leases

Rentals due within the next year under operating leases were as follows:

  Land and
Buildings
1998
£'000
Other
1998
£'000
Land and
Buildings
1997
£'000
Other
1997
£'000
Expiring within:
One year 1,143 101 1 0
Two to five years 0 0 23 68
Five years or more 125 0 916 0
  1,268 101 940 68

15. Capital commitments

  1998
£'000
1997
£'000
Contracted 1789 810

16. Provisions for liabilities and charges

  Relocation
£'000
Disaster
Recovery
£'000
Total
£'000
At 1 April 1997 634 5,395 6,029
Charged to income and expenditure account - 696 696
Utilised in year (10) (4,495) (4,505)
At 31 March 1998 624 1,596 2,220

Relocation
The costs provided in 1994/95 have been carried forward to the extent needed to cover those that remain to be incurred following the Agency's return to London Docklands. See also notes 7 and 11.

Disaster recovery
The Agency has made full provision for all disaster recovery costs, whether recoverable or not. See also note 18.

17. Deferred income

  1998
£'000
1997
£'000
At 1 April 2,437 4,746
Recoverable from the DTI 1 (791)
Credited to income and expenditure account (1,209) (1,267)
Transferred to creditors 182 (251)
At 31 March 1,411 2,437

The capital element of disaster recovery funding from the DTI has initially been treated as deferred income. It will be credited to income over the lives of the assets funded. See also note 1(k).

18. Disaster recovery

The Agency's headquarters operations were disrupted by the Docklands bombing in February 1996. All costs arising from the need to move the Agency's headquarters to temporary premises and then back to its refurbished Docklands offices (return planned for first half of 1999) have been treated as uninsured losses.

The total estimated cost of disaster recovery can be analysed as follows:

Costs Revenue
1998
£'000
Capital
1998
£'000
Total
1998
£'000
Revenue
1997
£'000
Capital
1997
£'000
Total
1997
£'000
Incurred to date 9,556 4,151 13,707 4,579 3,214 7,793
Due within 1 year 3,495 526 4,021 4,852 942 5,794
Due after 1 year 1,590 310 1,900 4,514 830 5,344
  14,641 4,987 19,628 13,945 4,986 18,931
Funding
Agency 1,936 0 1,936 1,633 0 1,633
DTI 12,705 4,987 17,692 12,312 4,986 17,298
  14,641 4,987 19,628 13,945 4,986 18,931

£3,985,000 (1997: £9,505,000) of the DTI funding still due at the year end has been accrued within debtors. See also note 1(k) for the Agency's accounting policy on insurance and notes 2, 5, 7, 10, 11, 12, 16 and 17 for the impact on these accounts.

19. Related party transactions

The Radiocommunications Agency is an executive agency of the Department of Trade and Industry.
The Department is regarded as a related party.
The Agency had various material transactions with the Department during the year.
In addition the Agency had various material transactions with other Government Departments, namely The Ministry of Defence, PPARC, The Home Office and The Foreign & Commonwealth Office. None of the board members, key managerial staff or other related parties has undertaken any material transactions with the Agency during the year.

20. Post balance sheet event

The Agency entered into a joint venture agreement with CMG UK Ltd on 8 June 1998. The agreement has an initial term of seven years, with the objectives of supplying IT services to the Agency, and developing an international spectrum management consultancy, through a joint venture company. Radio Spectrum International Consulting Ltd was incorporated with 30% of its share capital allocated to the Agency, who appointed two directors, and 70% allocated to CMG, who appointed four directors.

 

Back Image

Previous Contents Next  right.jpg (891 bytes)

*

RA Home Page