
Statement of Financial Position
M4 2025/26 vs Month 12 2024/25
•Other property, plant & equipment value has decreased by £9.7m due to depreciation
and impairments YTD, partially offset by capital additions.
•Receivables reduction of £17.6m is primarily driven by receipt of income from the ICB
(£24.8m) and Education Funding (£8.9m). This is partially offset by increases in accrued
income from NHSE (£6.8m) and ERF (£3.3m) and £4m increase in CNST prepayments.
•Cash has decreased by £22m, see following slide for detail.
•Capital trade and other payables have decreased by £15.0m, reflecting the unwinding of
elevated capital activity accrued at the 2024/25 year-end. The non-capital balance has
decreased by £23.5m primarily driven by a £12m reduction in GRNI accruals, £7m
reduction in the purchase ledger control account, and a £4m reduction in Pharmacy GRNI
accrual.
•Deferred Income has increased by £25.4m - the increase is mainly driven by £16m of Q2
Education Income and £8m PFI cash receipt.
•Non-Current Borrowings have increased by £7.8m primarily driven by a £12.3m increase
in PFI liabilities, offset by £3.0m decrease in IFRS 16 ROU asset borrowings and a £1.8m
decrease in DHSC loans.
M4 vs 24/25 closing Balance Sheet
At M4
Mar-25 Actual Movement Plan Actual Variance
£'000 £'000 £'000 £'000 £'000 £'000
Intangible Assets 10,345 9,137 (1,208) 11,528 9,137 (2,391)
On SoFP IFRIC 12 assets 385,892 381,952 (3,940) 381,712 381,952 240
Other Property, Plant and Equipment 554,145 544,414 (9,731) 544,894 544,414 (480)
Right of use assets 136,832 134,335 (2,497) 135,603 134,335 (1,268)
Investments 806 2,706 1,900 806 2,706 1,900
Trade and Other Receivables 18,691 19,096 405 18,682 19,096 414
Total Non-Current Assets 1,106,711 1,091,640 (15,071) 1,093,225 1,091,640 (1,585)
Inventories 31,666 29,515 (2,151) 31,666 29,515 (2,151)
Trade Receivables 188,700 171,078 (17,622) 144,814 171,078 26,264
Non-Current Assets Held for Sale 210 210 0210 210 0
Cash and Cash Equivalents 60,488 38,390 (22,098) 57,161 38,390 (18,771)
Total Current Assets 281,064 239,193 (41,871) 233,851 239,193 5,342
Trade and Other Payables: Capital (33,558) (18,609) 14,949 (18,123) (18,609) (486)
Trade and Other Payables: Non-capital (346,656) (323,059) 23,597 (340,673) (323,059) 17,614
Borrowings (38,454) (39,589) (1,135) (38,092) (39,589) (1,497)
Provisions (6,105) (5,889) 216 (5,092) (5,889) (797)
Other liabilities: Deferred Income (29,338) (54,766) (25,428) (29,338) (54,766) (25,428)
Total Current Liabilities (454,111) (441,912) 12,199 (431,318) (441,912) (10,594)
Total Assets Less Current Liabilities 933,664 888,921 (44,743) 895,758 888,921 (6,837)
Borrowings (715,097) (722,882) (7,785) (724,167) (722,882) 1,285
Provisions (9,401) (9,401) 0(9,596) (9,401) 195
Other Liabilities: Deferred Income (3,912) (3,912) 0(3,826) (3,912) (86)
Total Non-Current Liabilities (728,410) (736,195) (7,785) (737,589) (736,195) 1,394
Total Assets Employed 205,254 152,726 (52,528) 158,169 152,726 (5,443)
Public Dividend Capital 576,979 582,512 5,533 581,823 582,512 689
Revaluation Reserve 172,102 172,101 (1) 204,142 172,101 (32,041)
Income and Expenditure Reserve (543,827) (601,887) (58,060) (627,796) (601,887) 25,909
Total Taxpayers' Equity 205,254 152,726 (52,528) 158,169 152,726 (5,443)
Total Funds Employed 205,254 152,726 (52,528) 158,169 152,726 (5,443)