![]() |
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.
![]()