Annual Accounts 2024-25

Document type: Annual Accounts
Publication date:
decorative publication image
Download document(s)

Financial Statements

Statement of Comprehensive Net Expenditure for the Period Ended 31 March 2025

Statement of Comprehensive Net Expenditure for the Period Ended 31 March 2025
    2024/25 2023/24
  Note £000 £000
Expenditure  
Staff Costs 3 575 477
Register Operation 4.1 841 800
Professional Fees   35 56
Accommodation   12 9
Other Expenditure 4.2 71 81
Depreciation 5&6 8 6
Total   1,542 1,429
Income  
Income from SRWR Activities 2 (911) (973)
Other Income   - -
    (911) (973)
Total Comprehensive Net Expenditure for the financial year ended 31 March 2025   631 456

All amounts relate to continuing activities. There have been no gains or losses other than those recognised in the Statement of Comprehensive Net Expenditure.

The accompanying Notes on pages 33 to 42 form an integral part of these Accounts.

Statement of Financial Position as at 31 March 2025

Statement of Financial Position as at 31 March 2025
  Note 2024/25
£000
2023/24
£000
Non-current assets:  
Property, plant and equipment 5 4 6
Right of use asset 6 9 15
Total non-current assets   13 21
Current assets:  
Trade and other receivables 7 - 1
Cash and cash equivalents 8 696 828
Total current assets   696 829
Total assets   709 850
Current liabilities  
Trade and other payables 9 (381) (400)
Total current liabilities   (381) (400)
Total Assets  
less: Current Liabilities   328 450
Non Current Liabilities  
Trade and other payables 9 - (6)
Net Assets / (Liabilities)   328 444
Reserves  
Taxpayers Equity   328 444
    328 444

The accompanying Notes on pages 33 to 42 form an integral part of these Accounts. The accountable officer authorised these financial statements for issue on:

Kevin Hamilton
Scottish Road Works Commissioner and Accountable Officer
Date:

Statement of Cash Flows for the Period Ended 31 March 2025

 

Statement of Cash Flows for the Period Ended 31 March 2025
  Note 2024/25
£000
2023/24
£000
Cash Flows from operating activities  
Net operating (costs)   (631) (456)
Adjustments for non-cash items  
Depreciation 5 8 6
Decrease/(Increase) in trade and other receivables 7 1 -
(Decrease)/increase in trade payables 9 (19) 69
(Decease)/increase in long term Liabilities 9 (6) 6
Net cash outflows from operating activities   (647) (375)
Cash flows from investing activities  
Purchase of property, plant and equipment   - (3)
Recognition of right of use asset 6 - (19)
Net cash flow from investing activities   - (22)
Cash flows from financing activities  
Grants from sponsor bodies   515 535
Net cash flows from financing activities   515 535
Net (Decrease) / Increase in cash and cash equivalents in the period   (132) 138
Cash & cash equivalents at the beginning of the period 8 828 690
Cash & cash equivalents at the end of the period 8 696 828

Statement of Changes in Taxpayers’ Equity for the Period Ended 31 March 2025

Statement of Changes in Taxpayers’ Equity for the Period Ended 31 March 2025
  Total Reserves
2024/25
(£000’s)
2023/24
(£000’s)
Balance at 1 April 444 365
Net expenditure for the year (631) (456)
Funding from Scottish Ministers 515 535
Balance at 31 March 328 444

Notes to the Accounts for 2024/25

Statement of Accounting Policies

1.1 Basis of Accounting

These financial statements have been prepared in accordance with the 2024/25 Government Financial Reporting Manual (FReM) issued by Scottish Ministers. The accounting policies contained in the FReM apply International Financial Reporting Standards (IFRS) as adapted or interpreted for the public sector context. Where the FReM permits a choice of accounting policy, the accounting policy which is judged to be most appropriate to the particular circumstances of the Scottish Road Works Commissioner for the purposes of giving a true and fair view has been selected. The particular policies adopted by the Scottish Road Works Commissioner are described below. They have been applied consistently in dealing with items that are considered material to the Accounts.

The Accounts for the financial year ended 31 March 2025 are presented in accordance with paragraph 2(a) of Schedule 2 of the Transport (Scotland) Act 2005, and prepared in accordance with an Accounts Direction given by Scottish Ministers, refer to Annex 1.

These accounts are prepared on a historical cost basis.

1.2 Tangible Non-Current Assets

Capitalisation

Purchases of assets with a value exceeding £500 inclusive of irrecoverable VAT are treated as capital with the exception of land and buildings where the threshold is set at £10,000 and IT equipment where the group value exceeds £500.

Valuation

Assets are valued at depreciated historical cost as a proxy for current value in existing use.

Depreciation

Depreciation is provided on property, plant & equipment at rates calculated to write off costs or valuation in equal instalments over the remaining estimated useful life of the asset.

These are as follows:

Remaining estimated useful life of the asset
Furniture & Equipment 5 Years
Fixtures & Fittings 5 Years
IT Equipment 5 Years
Office Vehicle 5 Years
Testing Equipment (Light Weight Deflectometer) 10 Years

Depreciation is calculated on a monthly basis starting the month after purchase or acquisition and ceasing in the month of disposal.

1.3 Right of use assets

Right-of-use assets are depreciated on a straight line basis over the associated lease term, or estimated useful life where this is shorter.

1.4 Cash and Cash Equivalents

Cash is represented by cash in hand and deposits with financial institutions repayable without penalty on notice of not more than 24 hours. Cash equivalents are highly liquid investments that mature in no more than three months from the date of acquisition and that are readily convertible to known amounts of cash with insignificant risk of change in value.

1.5 Funding Receivable

Grant in Aid funding received from the Scottish Ministers quarterly, through the office sponsor unit, is credited directly to general fund in the period to which it relates.

1.6 Leases

Where a lease has been identified, the Commissioner recognises a right-of-use asset and a corresponding lease liability, except for short term leases and leases for which the underlying asset is of low value. For such leases, the lease payments are recognised as an expense on a straight line basis over the lease term. The Commissioner does not apply IFRS 16 to leases of intangible assets and recognises these in accordance with IAS 38 where appropriate.

1.7 Pension Costs

Defined Pension benefits are provided through the Principal Civil Service Pension Scheme (PCSPS) which is an unfunded multi-employer defined benefit scheme. MyCSP is the scheme manager for PCSPS.

The Commissioner is a member of the Civil Service Alpha Pension Scheme (MyCSP).

One member of staff is on the Civil Service Partnership Scheme (MyCSP). Remaining staff are members of the Civil Service Alpha Pension Scheme (MyCSP).

With defined contribution funding arrangements, it is not possible to identify or describe the extent to which MyCSP is liable for other entities obligations or any agreed allocations of deficit /surplus on the wind-up of the plan given the scale of the Commissioner’s office’s involvement in relation to the wider Scottish Government (SG). The exact proportion of the plan attributable to MyCSP is negligible in relation to SG and other related bodies within the plan. Further details on pension payments are included in Note 3.

A full actuarial valuation was carried out as at 31 March 2020. Details can be found in the resource accounts of the Cabinet Office; Civil Superannuation Civil Service Pensions : Scheme Valuations

1.8 Value Added Tax

The Scottish Road Works Commissioner is required to pay VAT on the purchase of goods and services. All VAT is charged to the Statement of Comprehensive Net Expenditure.

The Scottish Government considers that the Commissioner cannot be classed as a Government Department for the purposes of section 41(3) of the Value Added Tax Act 1994 and as such cannot gain the appropriate status to allow the recovery of VAT.

The Prescribed Fees and Amounts collected by the Commissioner are a statutory levy and therefore VAT cannot be applied to them.

1.9 Income Recognition

Income collected to fund the operation of the SRWR is based on the projected cost of running the register during the year in question. Whilst a balanced budget is desirable, any surplus/shortfall in the income collected is accrued and taken into account in setting the level of “Prescribed Fees and Amounts” for the following year.

1.10 Standards Issued

There are no new standards, amendments and interpretations effective in the current year.

1.11 Segmental Reporting

The Commissioner currently operates two segments, namely the office of the Scottish Road Works Commissioner and the Scottish Road Works Register. The office of the Scottish Road Works Commissioner is funded through Grant in Aid from the Scottish Government. The Scottish Road Works Register is funded through income collected from the road works community. The Scottish Road Works Register (Prescribed Fees) Amendment Regulations 2024 and The Scottish Road Works Register (Prescribed Fees and Amounts) Regulations 2008, were applied to the collection of the operation of monies for the collection of the register in 2024/25. IFRS 8 Segmental Reporting requires operating segments to be identified on the basis of internal reports which are regularly reviewed.

Details are shown in Note 15.

2. Income From Activities

Income From Activities
  2024/25
£000
2023/24
£000
Income from Activities:  
Fees for access to the SRWR 911 973
  911 973

3. Staff Costs

The office of the Scottish Road Works Commissioner employed 7 permanent members plus the Commissioner in 2024/25. The figure for 2023/24 was 7 plus the Commissioner.

Staff Costs

Staff Costs
  Total Remuneration
2024/25
£000
Total Remuneration
2023/24
£000
Wages and salaries 414 345
NI Contributions 47 39
Pension costs 114 93
  575 477

The total remuneration for 2023/24 has increased by £98k. Further detail and analysis of staff costs can be found in the Remuneration and Staff Report.

Pension Costs

For 2024/25 a total employer’s contributions of £103,494 was paid to MyCSP, the scheme manager for Principle Civil Service Pension Scheme (PCSPS) at a revised rate of 28.97% from 1 April 2024 for all salary bands. Employer contribution rates ranged from 27.1% and 30.3% depending on salary bands in 2023/24. In addition to this, £9,956 was paid to the Partnership pension scheme.

The salary bands for pension contributions were revised and implemented on 1 April 2024. The contribution rates reflect benefits as they are accrued, not when the costs are actually incurred, and reflect past experience of the scheme.

There were no outstanding or prepaid scheme contributions at 31 March 2025 (31 March 2024 £Nil).

On death after retirement, a pension and/or lump sum benefit is payable to the surviving spouse, dependant on the member’s circumstances and the scheme joined within PCSPS. On death in service, the scheme pays a lump sum benefit of at least twice pensionable pay, again dependant on the scheme joined. It also provides a service enhancement to the spouse’s pension. The enhancement depends on the length of service and cannot exceed 10 years. Medical retirement is possible in the event of serious ill health. In this case, pensions are brought into payment immediately without actuarial reduction and with service enhanced as for widow(er) pensions.

4. Register operation and Other Expenditure

4.1 Register Operation

This represents costs associated with the provision of the SRWR, including contracted costs paid to the provider Symology Ltd. The cost this year is £841k (2023/24 - £800k)

4.2 Other Expenditure
Other Expenditure
  2024/25
£000
2023/24
£000
SRWC Segment  
General office expenses 14 14
Training 10 -
Travel & Subsistence 3 3
Website Costs 18 30
Development Costs 1 11
Other Costs - 1
  46 59
SRWR Segment  
Training 17 16
Meetings & External Services 8 6
  25 22
Total Other Expenditure - 71 81

The above total does not include £18,530 for external auditor remuneration (2023/24 £18,083). This is included under Professional Fees in the Statement of Comprehensive Net Expenditure. External audit received no fees in relation to non-audit work.

5. Property, Plant and Equipment

Property, Plant and Equipment
  Test Equipment
£000
Information Technology
£000
Furniture & Fittings
£000
2025 Total
£000
2024 Total
£000
Cost  
At 1 April 2024 8 8 2 18 16
Additions - - - - 3
Disposals - (1) - (1) (1)
At 31 March 2025 8 7 2 17 18
Depreciation  
At 1 April 2024 7 3 2 12 11
Charge for Year 1 1 - 2 2
Disposals - (1) - (1) (1)
At 31 March 2025 8 3 2 13 12
Net Book Value at 31 March 2025 - 4 - 4  
Net Book Value at 31 March 2024 1 5 - 6  

Certain items of IT equipment were disposed of during the year. These were fully depreciated and there was no gain or loss on disposal.

6. Right of use assets

Right of use assets
  2025
£000
2024
£000
Cost  
At 1 April 2024 19 -
Additions - 19
At 31 March 2025 19 19
Depreciation  
At 1 April 2024 4 -
Charge for Year 6 4
At 31 March 2025 10 4
Net Book Value at 31 March 2025 9  
Net Book Value at 31 March 2024   15

7. Trade receivables and other current assets

Trade receivables and other current assets
  2024/25
£000
2023/24
£000
Bodies External to Government  
Trade Debtors - -
Prepayments - 1
  - 1

8. Cash and Cash Equivalents

Cash and Cash Equivalents
  2024/25
£000
2023/24
£000
The following balances at 31 March 2024 were held at:  
Government Banking Service  
Opening Balance 437 367
Movement (50) 70
Closing 387 437
RBS account  
Opening Balance 391 323
Movement (82) 68
Closing 309 391
Total Closing Balance 696 828

9. Trade Payables and Other Liabilities

 

Trade Payables and Other Liabilities
Amounts falling due within one year  
Trade Payables and Accruals  
  2025 2024
  SRWC
£000
SRWR
£000
Total
£000
SRWC
£000
SRWR
£000
Total
£000
Trade Payables 2 214 216 149 203 352
Leases 6 - 6 6 - 6
Prepaid income - - -   17 17
Accruals 122 21 143 12 - 12
IAS 19: Employee Benefits 13 3 16 11 2 13
  143 238 381 178 222 400
    2025
£000
2024
£000
Amounts falling due within one year:
Due to :
 
Other Central Government Bodies   131 143
Bodies external to Government   250 257
    381 400
Amounts falling due after one year
Trade Payables and Accruals
 
    2025
£000
2024
£000

Leases (SRWC)

 

  - 6
    - 6

10. Payments to the Consolidated Fund

There were no Commissioner penalties imposed in this reporting period (31 March 2024: £138K).

11. Capital Commitments

There were no contracted capital commitments as at 31 March 2025 (31 March 2024: £nil).

12. Contingent Liabilities Disclosed Under IAS 37

There were no contingent liabilities as at 31 March 2025 (31 March 2024: £nil).

13. Financial Instruments

The SRWC relies on Grant in Aid to fund the operation of the office and has no borrowings. Subject to routine robust budget monitoring, the SRWC is not exposed to liquidity risk. The SRWC has no deposits and all assets are denominated in pounds sterling. Consequently, the office is not exposed to interest rate risk or currency risk.

14. Related-Party Transactions

The SRWC was constituted by Scottish Ministers. “Grant in Aid” funding is provided annually through Transport Scotland who are a Scottish Government Agency. This is accounted for through the Statement of Changes in Taxpayers Equity. The Commissioner is a related party. The only transactions in the year related to his remuneration.

15. Other Financial Commitments

There are no other financial commitments at 31 March 2025.

16. Segment Information

The following items show the main categories of expenditure split between the two segments of the organisation.

 Segment Information
  2024/25
£000
SRWC
2024/25
£000
SRWR
2024/25
£000
Total
Total Income (515) (911) (1,426)
Total Expenditure 567 975 1,542
Total Assets 400 309 709
Total Liabilities (143) (238) (381)
  2023/24
£000
SRWC
2023/24
£000
SRWR
2023/24
£000
Total
Total Income (535) (973) (1,508)
Total Expenditure 484 945 1,429
Total Assets 459 391 850
Total Liabilities (184) (222) (406)

17. Critical Judgements in Applying accounting policies

In applying the accounting policies set out in these Notes, the Commissioner has had to make judgements about financial transactions or those involving uncertainty about future events. Pension benefits are provided through the Civil Service pension arrangements. The Civil Service pension arrangements are unfunded multi-employer defined benefit schemes in which the Commissioner’s office is unable to identify its share of the underlying assets and liabilities.

18. Critical accounting estimates

The Financial Statements contain estimated figures that are based on assumptions about the future or that are otherwise uncertain. Estimates are made taking account of historical experience, current trends and other relevant factors but cannot be determined with certainty. Actual results could be different from the assumptions and estimates, but are unlikely to be material. We have not identified any critical accounting estimates.

To access publications prior to the years shown please refer to the archived site at: Archived content