Extract – Statement of Income

2022 FY
$
2021 FY
$
Revenue
Employer Contributions 1,200,312 1,377,744
Realised Gains/(Losses) (75,120) 6,647
Unrealised Gains/(Losses) (557,032) 145,236
Interest Income – Bank 9,317 12,655
Trust Distribution Income 272,572 58,420
Sundry income 4,877 50,000
Total Revenue 854,926 1,650,702
Operating Expenses
Administration Expenses (638,316) (658,243)
Benefits Expense (740,660) (1,078,243)
Total Operating Expenses (1,378,982) (1,736,446)
Total Operating Profit/(Loss) Before Tax (524,056) (85,785)
Income Tax (Expense)/Benefit (66,818)
Total Operating Profit/(Loss) After Tax (524,056) (152,602)

 

Extract – Statement of Financial Position

2022 FY
$
2021 FY
$
Current Assets
Cash and cash equivalents 4,780,383 6,210,260
Receivables 43,348 14,288
Prepayment 19,598 17,866
Total Current Assets 4,843,329 6,242,413
Non Current Assets
Non Current Assets 4,468,634 3,601,803
Total Non Current Assets 4,468,634 3,601,803
Total Assets 9,311,963 9,844,216
Current Liabilities
Accounts payable 8,250 38,425
Administration fee payable 25,390
PAYG Withholding Payable 26,544 29,958
Total Current Liabilities 60,184 68,383
Non-Current Liabilities
Deferred tax liability/(asset)
Total Non-Current Liabilities
Total Liabilities 60,184 68,383
Net Assets 9,251,779 9,775,834
Members Funds & Reserves
Members entitlements 2,174,466 9,215,317
Reserves 1,071,313 560,517
Total Members Funds & Reserves 9,251,779 9,775,834
Key Investments March 2023
$
2022 FY
$
2021 FY
$
Cash at bank – NAB 213,894 246,149 1,680,630
Cash at bank – 11am account 462,500 2,170,605 2,179,104
Term deposits 8,809,359 2,363,630 2,360,525
PartnerVest (Franklin Templeton) 65,860 4,468,634 3,601,803
9,551,613 9,249,018 9,812,062