Statement of changes in equity

Annual report 2020/21.

for the year ended 30 June 2021

Equity is the Crown's investment in the Office and is measured as the difference between total assets and total liabilities. Equity is disaggregated and classified as taxpayers' funds and a memorandum account.

Notes Actual
2020/21
$000
Actual
2019/20
$000
Main Estimates
2020/21
$000*
Supplementary Estimates
2020/21
$000*
Main Estimates
2021/22
$000*
Taxpayers' funds
Balance at 1 July 6,221 6,221 6,221 6,221 6,221
Total comprehensive revenue and expense 2,001 (1,634) 1,296 1,780 (1,268)
Transfer of memorandum account net (surplus)/deficit for the year (384) 3,385 (1,296) (1,780) 1,268
Capital contribution 200 - 1,508 200 2,900
Surplus repayment due to the Crown (1,617) (1,751) - - -
Balance at 30 June 6,421 6,221 7,729 6,421 9,121
Memorandum account
Balance at 1 July (1,559) 1,826 206 (1,558) 422
Memorandum account net surplus/(deficit) for the year 384 (3,385) 1,296 1,780 (1,268)
Balance at 30 June 15 (1,175) (1,559) 1,502 222 (846)
Total equity
Balance at 1 July 4,662 8,047 6,427 4,663 6,643
Balance at 30 June 5,246 4,662 9,231 6,643 8,275

* All Estimates information is unaudited. The figures under Main Estimates 2020/21 reflect the forecasts published in Budget 2020 and in the Office's 2019/20 annual report, and the figures under Supplementary Estimates 2020/21 reflect the updated forecasts published in Budget 2021.

Explanations of significant variances against the Main Estimates are detailed in Note 20.

The accompanying notes form part of these financial statements.