Meeting to be held on Tuesday 30 June 2026
(Appendix 1 refers)
Contact for further information: Steven Brown - Director of Corporate Services Telephone Number: 01772 866804
Executive SummaryThis report updates the Audit Committee on progress in preparing the Authority’s 2025-26 unaudited Financial Statements. The latest draft core financial statements are included at Appendix 1 for information. These comprise the Comprehensive Income and Expenditure Statement, Movement in Reserves Statement, Balance Sheet and Cash Flow Statement.
The statements remain subject to final quality assurance and external audit. They are not presented for approval at this stage, and the figures may change before the audited accounts are presented to the Committee.
Recommendation(s)The Committee is asked to:- · Note progress in preparing the Authority’s 2025-26 unaudited Financial Statements; · Note the Authority’s latest draft core financial statements at Appendix 1; and · The Committee is also asked to note that the figures remain subject to final quality assurance and external audit and may therefore change before the audited accounts are presented for approval.
|
For the financial year 2025-26, the Authority must publish its draft accounts by the statutory deadline of 30 June 2026. The audited accounts are expected to be available by 30 November 2026, subject to completion of the external audit. This report provides the Committee with an update on the latest draft financial statements prepared for publication and audit.
There is no statutory requirement to present the unaudited accounts to the Committee before the external audit process commences. However, presenting the latest draft core financial statements provides members with early visibility of the Authority’s financial position and supports transparent financial governance.
The Accounts and Audit (England) Regulations 2015 apply to the preparation, approval and audit of the Statement of Accounts and other financial statements. These regulations are based on International Financial Reporting Standards (IFRS), which seek to present accounts in a consistent format across the public and private sectors with the aim of improving transparency. The Authority’s revenue outturn and statutory financial statements are prepared on different bases. The revenue outturn reflects financial performance against the Authority’s budget. The statutory financial statements then apply required accounting adjustments, including pension and asset valuation entries. These adjustments are necessary for compliance with accounting standards but do not all affect the Authority’s available revenue funding. The table below summarises the adjustments required to the revenue outturn to reach the Total Comprehensive Income and Expenditure reported in the latest draft financial statements.
Reconciliation |
£000 |
|
Revenue Outturn |
(335) |
|
Remove transfers to / from reserves |
637 |
|
Adjustments for Capital Purposes |
(57) |
|
Net change for Pensions Adjustments |
2,589 |
|
Other Differences |
(1) |
|
Deficit on provision of services |
2,834 |
|
(Surplus)/Deficit on revaluation of fixed assets |
1,458 |
|
Actuarial (gains)/losses on pension fund assets |
(14,448) |
|
Total Comprehensive Income and Expenditure |
(10,157) |
Table 1 – Adjustments required to the revenue outturn
The latest draft Comprehensive Income and Expenditure Statement, Movement in Reserves Statement, Balance Sheet and Cash Flow Statement are set out in Appendix 1. Subject to final quality assurance processes, these will form part of the accounts submitted for external audit. The draft financial statements do not identify any immediate issue affecting the Authority’s ability to deliver operational services.
There are no new financial commitments arising directly from this report. The report presents the Authority’s latest draft financial position for 2025-26. The draft statements remain subject to final quality assurance and external audit and may change before the audited accounts are presented for approval.
The report distinguishes between the Authority’s revenue outturn and the statutory accounting position. Some of the largest adjustments relate to pension accounting and asset valuation movements. These affect the presentation of the financial statements but do not directly change the Authority’s in-year revenue budget or operational spending power.
The preparation, publication and audit of the Statement of Accounts are governed by the Accounts and Audit (England) Regulations 2015. The relevant statutory timetable is set out in the report. There are no additional legal implications arising directly from the recommendations.
The main risks relate to completion of final quality assurance, incorporation of any outstanding figures, and any issues identified through external audit. These risks are being managed through internal review, compliance with the statutory timetable and engagement with the external auditor. Any material changes arising before completion of the audited accounts will be reported to the Committee.
None.
There are no direct equality and diversity implications arising from this report. The report is provided for information and does not propose changes to services, policies or staffing. The final published accounts should be made available in an accessible format in accordance with the Authority’s usual publication arrangements.
None.
List of background papers
Not Applicable
- |
2025-26 |
2025-26 |
202526 |
2024-25 |
2024-25 |
2024-25 |
|
- |
Notes |
GrossExpenditure£000 |
GrossIncome£000 |
NetExpenditure£000 |
GrossExpenditure£000 |
GrossIncome£000 |
NetExpenditure£000 |
Continuing operations: |
|||||||
|
Service Delivery |
- |
27,485 |
(4,101) |
23,383 |
25,881 |
(2,409) |
23,473 |
|
Strategy and Planning |
- |
12,475 |
(348) |
12,127 |
12,801 |
(642) |
12,159 |
|
People and Development |
- |
2,201 |
- |
2,201 |
2,231 |
- |
2,231 |
|
Corporate Services |
- |
5,810 |
- |
5,809 |
5,616 |
(6) |
5,610 |
|
Fire-fighters Pensions |
- |
2,209 |
(33) |
2,176 |
1,412 |
- |
1,412 |
|
Overheads |
- |
11,800 |
(5,896) |
5,904 |
10,875 |
(4,903) |
5,971 |
|
Net Cost of Services |
- |
61,980 |
(10,379) |
51,601 |
58,816 |
(7,960) |
50,856 |
|
(Gain) or Loss on disposal of non-current assets |
- |
- |
- |
(74) |
- |
- |
(116) |
Financing and investment income and expenditure |
|||||||
|
Interest payable and similar charges |
- |
- |
- |
1,220 |
- |
- |
1,272 |
|
Pensions interest cost and expected return on pensions assets |
- |
- |
- |
30,599 |
- |
- |
29,127 |
|
Interest receivable and similar Income |
- |
- |
- |
(2,120) |
- |
- |
(2,291) |
Taxation and non-specific grant income |
|||||||
|
Council tax |
- |
- |
- |
(43,018) |
- |
- |
(39,911) |
|
Revenue Support Grant |
- |
- |
- |
(13,702) |
- |
- |
(13,470) |
|
Non-domestic rates redistribution |
- |
- |
- |
(17,125) |
- |
- |
(16,740) |
|
Business rates Section 31 grant |
- |
- |
- |
(4,484) |
- |
- |
(5,673) |
|
(Surplus) or Deficit on the provision of services |
- |
- |
- |
2,834 |
- |
- |
3,054 |
- |
2025-26 |
2025-26 |
2025-26 |
2024-25 |
2024-25 |
2024-25 |
|
- |
Notes |
GrossExpenditure£000 |
GrossIncome£000 |
NetExpenditure£000 |
GrossIncome£000 |
GrossExpenditure£000 |
NetExpenditure£000 |
|
Surplus on revaluation of non-current assets |
- |
- |
- |
1,458 |
- |
- |
(3,645) |
|
Actuarial (gains) and losses on pensions assets and liabilities |
- |
- |
- |
(14,448) |
- |
- |
(67,199) |
|
Other comprehensive income and expenditure |
- |
- |
|
(12,990) |
- |
- |
(70,845) |
|
Total Comprehensive Income and Expenditure |
- |
- |
- |
(10,157) |
- |
- |
(67,791) |
- |
General fund*£000 |
Earmarked reserves£000 |
Total General Fund Balance£000 |
Capital grant unapplied reserve£000 |
Capital receipts reserve£000 |
Total usable reserves£000 |
Unusable reserves*£000 |
Total Authority reserves£000 |
|
Balance at 31 March 2025 carried forwards |
6,564 |
29,012 |
35,576 |
- |
194 |
35,770 |
(470,932) |
(435,162) |
Movement in reserves during 2025-26 |
||||||||
|
Surplus or (Deficit) on provision of services |
(2,834) |
- |
(2,834) |
- |
- |
(2,834) |
- |
(2,834) |
|
Other comprehensive income and expenditure |
- |
- |
- |
|
- |
- |
12,990 |
12,990 |
|
Total comprehensive income and expenditure |
(2,834) |
- |
(2,834) |
- |
- |
(2,834) |
12,990 |
10,157 |
Adjustments between accounting basis and funding basis under regulations |
||||||||
|
Charges for depreciation and impairment of non-current assets |
6,682 |
- |
6,682 |
- |
- |
6,682 |
(6,682) |
- |
|
Amortisation of intangible assets |
111 |
- |
111 |
- |
- |
111 |
(111) |
- |
|
Disposal of assets |
(74) |
- |
(74) |
- |
78 |
4 |
(4) |
- |
|
Provision for the repayment of debt |
(670) |
- |
(670) |
- |
- |
(670) |
670 |
- |
|
Capital expenditure charged against General Fund Balance |
(6,105) |
- |
(6,105) |
- |
- |
(6,152) |
6,105 |
- |
|
Amount by which the Code and the statutory pension costs differ |
2,589 |
- |
2,589 |
- |
- |
2,589 |
(2,589) |
- |
- |
General fund£000 |
Earmarked reserves£000 |
Total General Fund Balance£000 |
Capital grant unapplied reserve£000 |
Capital receipts reserve£000 |
Total usable reserves£000 |
Unusable reserves£000 |
Total Authority reserves£000 |
|
Amount by which the Code and the statutory collection fund income differ |
41 |
- |
41 |
- |
- |
41 |
(41) |
- |
|
Accumulated absences |
(43) |
- |
(43) |
- |
- |
(43) |
43 |
- |
|
Adjustments total |
2,531 |
- |
2,531 |
- |
78 |
2,609 |
(2,609) |
- |
|
Net increase or decrease before transfers to earmarked reserves |
(302) |
- |
(302) |
- |
78 |
(225) |
10,381 |
10,157 |
|
Transfers (to) or from earmarked reserves |
662 |
(662) |
- |
|
|
- |
- |
- |
|
Increase or (Decrease) in the year |
359 |
(662) |
(302) |
- |
78 |
(225) |
10,381 |
10,157 |
|
Balance at 31 March 2026 carried forwards |
6,923 |
28,350 |
35,273 |
- |
272 |
35,545 |
(460,550) |
(425,005) |
- |
Notes |
At 31 March 2026£000 |
At 31 March 2025£000 |
Long-Term Assets |
|||
|
Property, Plant and Equipment |
- |
127,534 |
129,576 |
|
Intangible Assets |
- |
422 |
467 |
|
Long-Term Assets total |
- |
127,957 |
130,043 |
Current Assets |
|||
|
Inventories |
- |
326 |
318 |
|
Short-Term Investments |
- |
39,115 |
49,540 |
|
Short-Term Debtors |
- |
11,113 |
7,925 |
|
Cash and Cash Equivalents |
- |
451 |
582 |
|
Current Assets total |
- |
51,005 |
58,365 |
Current Liabilities |
|||
|
Grants Received in Advance |
- |
(440) |
(4,581) |
|
Other Short-Term Liabilities |
- |
(769) |
(672) |
|
Short-Term Creditors |
- |
(11,294) |
(14,732) |
|
Current Liabilities total |
- |
(12,503) |
(19,984) |
Long-Term Liabilities |
|||
|
Provisions |
- |
(1,653) |
(1,246) |
|
Long-Term Borrowing |
- |
(2,000) |
(2,000) |
|
Other Long-Term Liabilities |
- |
(587,811) |
(600,340) |
|
Long-Term Liabilities total |
- |
(591,464) |
(603,586) |
Net Liabilities |
- |
(425,005) |
(435,162) |
- |
Notes |
At 31 March 2026£000 |
At 31 March 2025£000 |
Usable Reserves |
|||
|
General Fund |
- |
(6,923) |
(6,564) |
|
Earmarked Reserves |
- |
(28,350) |
(29,012) |
|
Capital Grants Unapplied Account |
- |
- |
- |
|
Usable Capital Receipts Reserve |
- |
(272) |
(194) |
|
Usable Reserves total |
- |
(35,545) |
(35,770) |
- |
Notes |
At 31 March 2026£000 |
At 31 March 2025£000 |
|
Unusable Reserves |
|||
|
Revaluation Reserve |
- |
(69,226) |
(73,745) |
|
Capital Adjustment Account |
- |
(46,898) |
(43,858) |
|
Pension Reserve |
- |
576,571 |
588,430 |
|
Collection Fund Adjustment Account |
- |
(550) |
(591) |
|
Accumulated Absences Adjustment Account |
- |
653 |
696 |
|
Unusable Reserves total |
- |
460,550 |
470,932 |
Total Reserves |
- |
425,005 |
435,162 |
- |
Notes |
2025-26£000 |
2025-26£000 |
2024-25£000 |
2024-25£000 |
|
(2,834) |
- |
(3,054) |
- |
||
|
Adjustments to net deficit on the provision of services for non-cash movements |
- |
(834) |
- |
30,251 |
- |
|
Adjustments for items included in the net (deficit) on the provision of services that are investing and financing activities |
- |
(105) |
- |
(681) |
- |
|
Net cash flows from Operating Activities |
- |
- |
(3,773) |
- |
26,516 |
Investing activities |
|||||
|
Purchase of property plant and equipment and other capital spend |
- |
(6,213) |
- |
(4,261) |
- |
|
- |
10,425 |
- |
(26,040) |
- |
|
|
- |
1,302 |
- |
1,931 |
- |
|
|
Net cash flows from investing activities |
- |
- |
5,514 |
- |
(28,370) |
Financing activities |
|||||
|
- |
(675) |
- |
(611) |
- |
|
|
- |
(1,197) |
- |
(1,249) |
- |
|
|
Net cash flows from financing activities |
- |
- |
(1,872) |
- |
(1,861) |
|
- |
- |
(131) |
- |
(3,715) |
|
|
Cash and cash equivalents at the beginning of the reporting period |
- |
- |
582 |
- |
4,297 |
|
Cash and cash equivalents at the end of the reporting period |
- |
||||