Read the text of this document (164 pages)
London Borough of Hillingdon
Statement of Accounts
for the year to 31 March 2024
1
London Borough of Hillingdon
Statement of Accounts for the year ended 31 March 2024
Contents Page
Leader’s Statement
2
Narrative Report
3
Statement of Responsibilities for the Statement of Accounts
14
Independent Auditor’s Report to the Members of the London Borough of Hillingdon
15
Statement of Accounting Policies
25
Main Financial Statements
43
Expenditure and Funding Analysis
44
Comprehensive Income and Expenditure Statement
47
Balance Sheet
48
Movement in Reserves Statement
Movement in Unusable Reserves
49
51
Cash Flow Statement
52
Notes to Main Financial Statements
53
Other Financial Statements
107
Housing Revenue Account and Notes
108
Collection Fund Account and Notes
112
Pension Fund Account and Notes
116
Annual Governance Statement
149
Glossary
159
Leader’s Statement
2
1. Leader’s Statement
Introduction by Councillor Ian Edwards, Leader of the Council
Welcome to Hillingdon’s Statement of Accounts for 2023/24, which shows the council's financial performance in
delivering high quality services to residents during the year and outlines the council’s financial standing at 31 March
2024.
The Council has maintained frontline services to residents, with an approach based on sound financial management
and continues to put residents first. Residents saw an increase of 2.99 per cent applied to their Council Tax for
2023/24, with the rise maintaining Hillingdon’s approach of one of the lowest rates of Council Tax in Outer London. In
addition, the Council also levied the Social Care Precept at 2 per cent. The Council offers a safety net for residents
facing financial difficulty in the form of the Council Tax Reduction Scheme. The Council was able to do this whilst all
frontline services were maintained despite government funding increasing at a rate lower than inflation and an
increasing demand for services from a growing population.
Our people, our environment and our heritage continue to be at the heart of what we do, key achievements for the last
financial year include:
• As the cost-of-living crisis continued to impact our residents into 2023/24, the Council continued to offer support
through administering Government schemes and supported low-income households with local discretionary schemes.
Support to residents included the cost of living payments, winter fuel payments, Household Support Fund, free school
meal vouchers, the Holiday Activities and Food Programme.
• During October 2023, the council inaugurated an accessible cycle hub in Uxbridge. This hub offers specially adapted
cycles for individuals with health, learning, and physical conditions. The project, funded by the council, not only
provides storage facilities for these specialist cycles but also offers cycling instructors to facilitate sessions as needed.
• The council’s Children’s Services has been judged as one of the best in England, following an ‘Outstanding’ Ofsted
report in November 2023. Inspectors praised “excellent council staff” and “exceptional practice” for enhancing the lives
of children and families in Hillingdon.
• December 2023 saw the opening of a second fully refitted and inclusive family hub in Hayes. The former ASHA Day
Care Centre, near Coldharbour Lane, has been remodelled into a multifunctional site which incorporates a wide range
of integrated services for families and children.
• In January 2024, a new decarbonisation programme got underway at the Civic Centre, Uxbridge with the arrival of 10
air source heat pumps, as the council continues to make strides towards its target for its operations to be carbon
neutral by 2030. The Civic Centre is the first of four buildings earmarked for a carbon-reduction makeover, with the air
source heat pumps and a high-capacity heat recovery cylinder delivered as part of an initiative that will see 12 more
heat pumps installed on the roof of the building’s main plant room, a further 12 in the goods yard, and four more at the
rear of the site’s Middlesex Suite.
• The Council has once again retained the top spot for it’s green spaces with the borough’s total coming to 67 awards
(66 of which are maintained by the council) – this is the most flags held by any local authority for the eleventh year
running.
This Statement of Accounts clearly demonstrates Hillingdon’s commitment to putting its residents first, which has led
to another year of tremendous effort to support residents during the cost of living crisis. As at 31 March 2024 general
balances of £26.8 million are held and further earmarked reserves set aside for member initiatives and risk cover.
Whilst this resilience provides a level of cover for Hillingdon, the inflationary environment and demand led and
demographic pressures are continuing to have an impact on the Council’s financial position and is the main driver for
the Council’s saving requirement in the short to medium term, which is a position facing the whole of the Local
Government sector. Hillingdon will continue to protect front line services and target transformational efficiency within
the Council’s budget strategy.
Cllr Ian Edwards
Leader of the Council
Narrative Report
3
This document sets out the annual accounts of the London Borough of Hillingdon for the year ended 31 March 202 4.
The accounts are in the format for local authority accounts set by the Chartered Institute of Public Finance and
Accountancy (CIPFA).
The purpose of this narrative report is to provide a guide to the most significant matters reported in the financial
statements. Included within this document are a number of technical terms that are specific to local government finance
and a glossary has been provided to assist the understanding of the financial statements.
2.1 Organisational overview and external environment
Hillingdon, situated on the western edge of Greater London, is the second largest London borough, covering a total area
of about 42 square miles. It is just 14 miles from central London and bordered by the counties of Buckinghamshire,
Hertfordshire and Sur rey, as well as the London Boroughs of: Hounslow, Ealing and Harrow. Hillingdon is home to
Heathrow, one of the world's busiest airports, which normally caters for more than 60 million passengers a year. The
borough, Hillingdon, has some of the best sports and fitness facilities in London including: Hillingdon Sports and Leisure
Complex with 50 metre indoor competition pool; leisure pool; outdoor lido; 100 station gym; athletics stadium and 400
metre running track; 3G floodlit pitches, sports hall and more. There are also 16 libraries; 3 theatres (1 open air), and
over 200 green spaces covering approximately 1,800 acres, including Ruislip Woods; the Nature Reserve, and Lido.
The Council's vision is ‘Putting Our Residents First’. This underpins its actions and decision -making process and is
achieved by applying the following themes:
Our People - Putting our residents first and at the heart of all that we do, promoting civic pride.
Our Natural Environment - We will protect and enhance the borough's natural environment.
Our Built Environment - We will continue to improve our buildings, roads and footways and ensure that new buildings fit
with the surrounding environment.
Financial Management - Maintain the solid approach to financial management that has delivered our success to -date
and which will be vital going forward.
The London Borough of Hillingdon was one of the 32 London Boroughs created by the London Government Act 1963.
It was formed by the amalgamation of the Borough of Uxbridge and the Urban Districts of Hayes/Harlington,
Ruislip/Northwood and Yiewsley/West Dray ton. The new borough came into existence on 1 April 1965, when the new
Council started work. As well as taking on the work of the four previous district authorities, the Council became
responsible for local services such as education, libraries, and childr en's services. These had previously been run by
the Middlesex County Council, which ceased to exist on 1 April 1965. Hillingdon's purpose-built Civic Centre opened its
doors to the public in 1977.
The London Borough of Hillingdon provides care and support to older people in residential nursing homes and for
youngsters in residential children's and foster homes. The Council provides housing through ownership and
maintenance of over 10,000 houses and flats held for Council tenants. The Council maintains a large proportion of the
road networks within the borough, as well as collecting waste from homes and businesses. In addition, the Council runs
a number of refurbished public libraries; deals with plan ning applications, and provides sports and leisure facilities.
Instead of reducing services, the Council has made steps to invest in facilities available to residents because of sound
financial management and a comprehensive Capital programme.
The Council employs approximately 2, 500 staff inclusive of part time staff and has a population of around 305,900
(according to the 2021 Census). Hillingdon is an ethnically diverse borough with 33.3% of residents from Asian ethnic
groups, 7.8% Black ethnic groups, 4.4% Mixed or Multiple ethnic groups, 48.2% White ethnic groups and 6.3% from
other ethnic groups.
Hillingdon is rich in wildlife and wildlife habitat, including waterways; lakes; meadows, and nature reserves. Ruislip
Woods has been designated London's first National Nature Reserve; whist nearby Ruislip Lido boasts 60 acres of water.
The borough also of fers a host of sporting activities, including sports centres, many with newly refurbished gyms and
two exceptional 18-hole and one 12-hole golf courses, including a championship standard course at Stockley Park. The
arts and entertainment thrive, with The Beck professional theatre in Hayes, The Compass Theatre in Ickenham, and
various other venues.
Narrative Report
4
2.2 Financial Performance
General Fund
The financial challenges facing the Council due to years of the Government’s austerity programme and increased
demand for services continued throughout 2023/24, with this position compounded by the wider economic environment
and the current level of exceptional inflation, whilst also managing ongoing legacy issues driving by the global pandemic.
Councils are starting to see Central Government funding increase, but this funding is still lagging behind pre -austerity
levels, with 2023/24 compounded by inflation significantly outstripping increased funding, despite this, Hi llingdon was
still able to continue to maintain cash discounts against Council Tax for the over 65s in receipt of this benefit on 31
March 2023 for another year in 2023/24, without impacting on front -line services to the public. In addition, the Council
was able to manage significant increases in demand for services and keep fees and charges significantly cheaper than
neighbouring boroughs on a per capita basis.
These are financially challenging times for local authorities to deal with, and respond to a number of significant national
pressures, within a significantly reduced funding envelope. Particular pressures for Hillingdon include the increased
cost of adult social care, children’s placements, homelessness, asylum seekers and ensuring it has an experienced
workforce to deliver the best services it can to its residents.
Despite the challenges faced by the Council, of the savings target of £22,762k, £17,895k are either banked in full or
classed as 'on track for delivery', while £4,867k were covered by alternative measures during 2023/24, the percentage
of savings banked in 2023/24 has increased from the level achieved in 2022/23, with that year being impacted by high
inflation and ongoing legacy impacts from the pandemic. This balancing of local demand for services and financial
constraints has been successfully managed through the Council’s Business Improvement Delivery (BID Transformation)
Programme.
The Council’s net revenue budget for 2023/24 totalled £263m, excluding those services such as schools and housing
benefit, which are funded by specific funding streams. This net budget was supported by a combination of central
government grant and locally raised Council Tax and Business Rates. The main driver for the funding increase of £12m
from 2022/23 includes locally generated income from Council Tax, which was budgeted to grow by £6,261k as a result
of the Council Tax increase, with a further increase in Government funding of £6,747k, with Business Rates generating
an additional £4,054k as a result of the Council’s rating list recovering from the pandemic . This position is being offset
by a reduction in one-off income of £3,409k, primarily driven by the Council’s ability to reduce the reliance of Earmarked
Reserves.
Throughout the year, monthly budget monitoring reports were reviewed by Cabinet, enabling corrective action to be
taken in response to emerging pressures, whilst continuing to deliver on the Council's priorities for residents. Strong
financial management, coupled with an ambitious BID Transformation Programme, delivered an improved position
against budget at outturn.
General Fund revenue budgets reported an overall underspend of £6k (£127k under spend in 2022/23) against planned
expenditure budgets based on normal activities.. The General Fund balance totalled £26.8m at year -end (£26.8m in
2022/23). Underspends across the Council were mainly driven by a favourable variance against the Council’s Treasury
activities, offset by pressures within Residents Services. The General Fund balance of £26.8m (£26.8m in 2022/23) plus
controllable earmarked reserves of £8.3m (£20.1m in 2022/23) are moderately above the minimum reserve balance
level set for 2024/25 of £32m.
The reduction of £11.8m in controllable earmarked reserves was due to a number of net drawdowns, including £4m to
support movements in inflationary pressures, £1.1m to manage costs of securing alternative social care placements in
the event of supplier failure and £1m to support the implementation of the new financial ERP system. A new HRA
acquisitions and developments reserve for £6.8m has been created from the costs recovered from the Packet Boat
House settlement.
Since April 2013, local authorities have been able to retain a proportion of business rate growth income from their area.
Until 2017/18 this proportion was 50% retention, with 30% of this value retained locally by the Council. In November
2017, Leaders of London local authorities collectively approved the principle of a Business Rates Retention Pilot Pool
for the capital. In 2 020/21 the Government ended the pilot status for the London Pool, however London Authorities
continued to pool benefits without the pilot status but benefit from maximising the top -up and tariff system. However,
due to the impact of the pandemic on the London-wide rating list the pool made a small loss, the decision was therefore
taken not to pool Business Rates across the capital since 2021/22.
Narrative Report
5
The outturn for the General Fund revenue budget is set out below:-
Outturn 2023/24
General Fund Services £'000
Finance 33,071
Health and Social Care 97,373
Children, Families & Education 73,689
Property, Highways & Transport 8,932
Residents' Services 28,942
Corporate Services 25,956
Service Operating Budgets 267,964
Funding (267,970)
Outturn Total (6)
Details on how the General Fund outturn position for management decision-making links through to the Comprehensive
Income and Expenditure Statement (CIES) surplus for the year, in accordance with accounting standards, can be seen
in the Expenditure and Funding Analysis (EFA) note which precedes the CIES.
Housing Revenue Account
The Housing Revenue Account (HRA) delivered an in -year drawdown from its HRA general balances of £0.1m . As a
result, HRA general balances total £15.1m at 31 March 2024 (£15.2m 31 March 2023). In addition, the HRA holds £3.2m
in the major repairs reserve (MRR) (£2.1m 2022/23) to fund future capital works.
There have been 49 Right-to-Buy sales of Council dwellings as at the end of March 2024 (58 in 2022/23) which resulted
in a gain on sale of assets when comparing the sale price to the Social Housing value in the Council's accounts.
Capital Investment
The Council’s programme of capital investment for 2023/24 totalled £127. 3m (£110.7m in 2022/23) and was funded
from a range of sources. These sources of funding included grants, contributions from revenue resources, proceeds
from asset sales, and prudential borrowing.
An under spend of £64.9m is reported against the 2023/24 General Fund capital programme, consisting of £3.5m cost
underspends and £61.4m re-phasing for various projects and programmes that are continuing into future years.
Investment during 2023/24 on the General Fund totalled £66.1m and HRA £61.2m. Significant General Fund investment
included a further £6.2m towards the construction of the new Platinum Jubilee Leisure Centre in West Drayton, due to
be completed in 2025/26. A further £6.3m on towards installing solar panels on four council buildings. A further £8.6m
has been contributed towards several expansion projects to increase provision for pupils with special educational needs
(SEND). There was also significant spend of £8.01m highways infrastructure and street lighting.
In 2023/24, new affordable housing construction within the HRA was continued at the redevelopment of the former
Maple and Poplar Day centre in Hayes to provide 34 modern homes. A further £9.7m was invested in the Hayes Estate
Regeneration schemes. A further £17.7m was invested in acquisitions of numerous properties to increase the number
of available Council housing stock, and £23.6m in improvements to the existing council housing stock.
Narrative Report
6
Investment Strategy
The Council lends money to, and has a 100% shareholding in one subsidiary, Hillingdon First Ltd. This is classed as an
"Investment for Service Purposes". The objective is to deliver a financial return to the Council and provide housing and
or a commercial unit for sale or rent. This will be achieved by generating long-term sustainable revenue streams through
the delivery of high -quality housing to meet the need of Hillingdon’s residents. The Hillingdon First Ltd shareholder
agreement and memorandum of association sets out in detail the governance arrangements and provides details of the
operating framework, controls and reporting requirements. As at 31 March 202 4, the Council holds £ 4.2m in equity at
fair value in Hillingdon First Limited, an investment made in 2019/20. The council intends to make further loans as
necessary and in accordance with the council’s treasury management and investment strategies. The accounts of
Hillingdon First Limited are not included in these financial statements as they are not considered of sufficient materiality
to require inclusion for group accounting purposes.
The main risk when making service loans is that the borrower will be unable to repay the principal lent and/or the interest
due. While one of the risks of investing in shares is that they fall in value meaning that the initial outlay may not be
recovered. To limit these risks, upper limits on the sums invested in each category have been set. Furthermore, the
Council is protected against any loss through a charge over the assets of Hillingdon First Ltd.
The Council assesses the risk of loss before entering into and whilst holding service loans. The Council aligns loan
durations with each specific development. A specific loan agreement will be drawn up for each development using the
agreed schedule as a framework. Hillingdon First Ltd will be required to provide full development scheme details to the
Shareholder Committee (acting on behalf of the Council as shareholder) before the loan facility can be drawn down for
specific expenditure on that development.
Over the period 2020-23 the Council provided financial support totalling £1,681k in the form of soft loan s (ie lower than
market rates) to Greenwich Leisure Limited (GLL), with whom it holds the leisure operating contract. The purpose of
this was to support the contractor during the pand emic and thereby protect public service objectives in the delivery of
leisure services. The opening carrying value of the loan as at 1 st April 2023 was £1,240k (i n 2022/23 a total loss of
£441k was recorded in the CIES representing the present value of the interest foregone over the life of the loan (£439k)
and expected credit losses (£2k) , resulting in a lower amortised cost than the outstanding principal. In 2023/24 the
carrying value of the loan increased by £64k to £1,304k as at 31st March 2024, due to crediting CIES £66k interest and
£2k expected credit loss charge.
Narrative Report
7
Treasury Management
The Council takes a very prudent strategic approach in investing its cash balances to ensure money is invested at a
very low level of risk. The strategy for investing funds first considers the security of the deposit, the liquidity of
investments and then the return on the investment.
Having begun the financial year at 4.25%, the Bank of England’s Monetary Policy Committee (MPC) increased Bank
Rate to 5.25% in August 2023 with a 3-way split in the Committee’s voting as the UK economy appeared resilient in the
face of the dual headwinds of higher inflation and interest rates. Bank Rate was maintained at 5.25% through to March
2024.
The Council adheres strictly to counterparties that have been agreed through the Treasury Management Strategy,
consisting of other local authorities, instant access funds, and institutions with a credit rating A - or above. The total
investment income received this year was £4,001k (£2,392k in 2022/23). Investment income returns for the year on
internally managed cash yielded 4.92% (2.13% in 2022/23). The Council also continued as part of its investment strategy
to invest £15m in more strategic pooled funds that return dividends, with an average return of 4.15% (3.43% in 2022/23).
Rising market interest rates in recent years have reduced the fair value of bonds held within these strategic pooled
funds, and previously up to 31st March 2023, an adverse movement of £1,507k had been reported. This has improved
with a gain of £438k in 2023/24 and the fair value as at 31st March 2024 is now a loss of £1,069k. The DLUHC IFRS
9 pooled investment fund statutory override for English authorities for fair value gains and losses on pooled investment
funds is due to expire with effect from 1st April 2025. Under the regulations, gains and losses resulting from unrealised
fair value movements relating to treasury pooled investment funds, that otherwise must be recognised in profit or loss
under IFRS 9, are not charges to the revenue account, and must be taken into an unusable reserve account.
Although internal borrowing continued to be utilised during the year, external borrowing was also required during
2023/24 to ensure liquidity was maintained. Overall the total loan portfolio increased by £32.5m with total loan balances
at year-end of amounting to £356.2m (GF £158.6m, HRA £197.6m). New loans of £50m were taken under the HRA to
take advantage of the concessionary PWLB rate for HRA capital financing, of which £20m were short term (12 months).
There was no new long term General Fund borrowing with borrowing throughout the period consisting of £64m
temporary local authority loans, offset by £70m which matured resulting in a net £6m reduction in temporary loa ns.
Over the year the Council’s loan portfolio had an average interest rate of 3.31% (2.60% 2023/24) reflecting increases
in market rates. Interest paid over the year totalled £10.26m (GF £4.87m, HRA £5.39m), an increase of £1.46m from
2023/24.
Change in Accounting Practice
There were no material changes to the 2023/24 Code resulting in any meaningful alteration in accounting policies. The
adoption of IFRS16 Leases is mandatory for local authorities from 1 st April 2024, and requires a lessee to recognise
assets and liabilities for all leases with a term of more than 12 months, unless the underlying asset is of low value.
Property, Plant and Equipment
A net gain on disposal of £ 6.8m has been recognised in the Comprehensive Income and Expenditure statement ,
comprising mainly a gain of £6.7m related to HRA Right-to-Buy sales. However, this profit is an accounting profit only,
as social housing is accounted for in the balance sheet at 25% of its market value to comply with social housing valuation
methodology in London, as a result replacement of these housin g units would be more expensive. In 202 3/24 there
were gross capital receipts amounting to £13.8m (£8.6m in 2022/23) obtained on thirteen General Fund sites.
2.3 Non-Financial Performance
Environment
The council has retained its status as one of the greenest boroughs in the country after receiving 67 Green Flag Awards
– the most held by any local authority. It is the eleventh year running the council has achieved the top spot for its green
spaces through the national– and international – awards scheme which recognises and celebrates most beautiful and
well-managed parks in the UK and beyond.
The council’s award -winning rain gardens in Eastcote, which help prevent localised flooding, were given a £12,000
makeover with hundreds of new plants during Spring 2023. During the past few winters, the plants have been affected
by the cold, with some dying off. Almost 1,000 new plants have now been restored to the 15 rain gardens following the
Narrative Report
8
work in May 2023, with species including hebe (a favourite of bees), miscanthus, panicum, stipa, pennisetum and
various grasses.
In January 2024, a new decarbonisation programme got underway at the Civic Centre, Uxbridge with the arrival of 10
air source heat pumps, as the council continues to make strides towards its target for its operations to be carbon neutral
by 2030. The Civic Centre is the first of four buildings earmarked for a carbon -reduction makeover, with the air source
heat pumps and a high-capacity heat recovery cylinder delivered as part of an initiative that will see 12 more heat pumps
installed on the roof of the building’s main plant room, a further 12 in the goods yard, and four more at the rear of the
site’s Middlesex Suite.
Leisure and Culture
In July 2023, works completed to transform the play area in Fassnidge Park, Uxbridge, as part of the council’s four-year
£1.6 million refurbishment programme. In total, 23 playgrounds on housing estates and in parks across the borough will
see their ageing play equipment replaced with modern, accessible and inclusive facilities.
Also completed during summer 2023 were Albion Road playground, Hayes, where new equipment includes a three-way
see-saw, fireman’s pole, an extra wide slide, double tower multi-play unit and a wheelchair-accessible roundabout, and
St Peter’s Road playground in Cowley, where equipment includes a new climbing agility unit, cradle seat swing, springer,
inclusive see-saw, and a junior multi-unit specifically for younger children.
On Friday 29 September 2023, the council celebrated the opening of Harmondsworth Recreation Ground’s newly
renovated tennis courts. This marked the completion of a £240,000 investment programme, which saw the council invest
£60,000 and secure a £181,175 gr ant from the Lawn Tennis Association (LTA) and the government to revitalise 15 of
the borough’s tennis courts.
In October 2023, the council opened an accessible cycle hub in Uxbridge which will give people with health, learning
and physical conditions the opportunity to use six specially adapted cycles. The £57,000 council-funded project not only
provides specialist cycles and storage facilities, but also cycling instructors who will facilitate sessions, as necessary.
Schools & Children’s Services
In December 2023, the council formally opened its second fully refitted and inclusive family hub in Hayes. The former
ASHA Day Care Centre, near Coldharbour Lane, has been remodelled into a multifunctional site which incorporates a
wide range of integrated services for families and children. The new hub includes children’s centre groups and sessions,
outdoor space for play, youth services, parenting programmes, SEND support, adult education opportunities and pre
and antenatal maternity support for children, young people and their families. Services can be offered in person or
online, giving visitors access to counselling, mentoring, health visitors, a sexual health clinic, baby groups and much
more.
Also in December 2023, the council had completed work at two primary schools to enhance facilities and create
additional places for children with special educational needs (SEND). The council has created a new and bespoke
specialist resource provision (SRP) at the school, offering group and therapy rooms, classrooms for Key Stage 1 and 2,
a utility space, toilets and a welcome space. This will provide an additional eight students with autistic spectrum
conditions (ASC) with support.
The council’s Children’s Services has been judged as one of the best in England, following an ‘Outstanding’ Ofsted
report in November 2023. Inspectors praised “excellent council staff” and “exceptional practice” for enhancing the lives
of children and families in Hillingdon.
On Friday 23 February 2024, the council celebrated the completion of improvement works at Hillside Infant School in
Northwood and held an event to mark the steel frame being installed as part of school expansion works at Meadow High
School in Uxbridge. The council has invested £800,000 into the installation of new flat roofs and skylights at Hillside
Infant School. The new roofs will significantly reduce heat loss and deliver long -term energy savings, and the new
rooflights will allow more natural light into the building.
Social Care
The remarkable achievements of care experienced children and young people were celebrated at the council’s fun filled
and glamorous annual KICA event on Sunday 17 September 2024. Four hundred children, carers and friends were
brought together to recognise the children and care leavers’ determination and successes at the special ceremony at
Stockley Marquee at Stockley Park Golf Course.
Narrative Report
9
Protecting Residents
Two more council car parks have been given lighting upgrades to improve safety for visitors and make them more
energy efficient. Work at the Cedars car park in Uxbridge and Blyth Road car park in Hayes completed during Summer
2023. The new 24 -volt intellig ent lighting system will cut energy costs and carbon emissions and tackle residents’
concerns about safety by ensuring, bright, evenly distributed light at night.
People Resources
The Council is continuing to recruit and develop existing staff onto apprenticeship programmes across a range of
services, with 110 apprentices across the Council in 2023/24.
2.4 Risks and Opportunities
With pressure on resources available increasing as a result of reduced funding, demographic changes and inflation
pressures there could be a risk to future service provision. The Hillingdon Improvement Programme (HIP) is aimed at
delivering a range of key improvements to the way the Council works and improving services to our residents. Since its
introduction, it has delivered impressive savings across the Council and championed a variety of initiatives.
Strong financial management and a commitment to putting our residents first, are at the core of the HIP programme and
underpins all projects. Our Business Improvement Delivery (BID) programme aims to deliver services that resident’s
value, and to identify and improve the way the Council works. Reviews with services during 2023/24 to assess
efficiencies and potential changes in ways of working, formed the basis of the MTFF for 2024/25 and are being facilitated
and supported by the wider Transformation team. These, coupled with longer term strategic reviews, form the
Transformation programme to meet the requirements of the MTFF.
The Council incorporates a number of service specific Demand -Led Growth assumptions into its budget to provide for
areas of expenditure where there is a greater degree of uncertainty or are subject to demographic pressures. In 2023/24,
the Council utilised this budget resource for managing the impact of growing demand for Homelessness services, Waste
disposal Levy, and Social Care demographic pressures. The Council has increased the approved budget by £9m for
Demand-Led Growth in 2023/24, with demand -led services continuing to be impacted by the cost of living pressures
and legacy impacts driven by the pandemic.
Going forward the Council is facing a number of significant risks to its financial position such as the following:
- Delivering a number of savings that are in early stages of development, including achieving the Target Operating
Model as set out in the draft Cabinet budget report for consultation submitted to Cabinet in December 2024.
- Further potential demand pressures that may arise, particularly around social care costs and temporary
accommodation.
- Macro-economic headwinds including inflation and interest rates
The Council has a significant Dedicated Schools Grant deficit (£50. 6m) which is currently held on the Balance Sheet
but not impacting on the level of general reserves. Should the statutory over -ride preventing it from affecting general
reserves be withdrawn this would result in general reserves being negative.
2.5 Looking Ahead – Strategy and Resource allocation
Looking into the medium financial outlook, the underlying savings requirement is driven primarily by inflation as a result
of the extreme inflation rates being experienced nationally and globally; with further pressures being driven by demand-
led pressures, and capital financing costs. An uplift in funding is projected over this period as a result of steady growth
in the Council Tax taxbase alongside an increase in Retained Business Rates as a result of an increase in the Business
Rates multiplier for 2024/ 25, alongside releasing the benefit of the April 2023 revaluation. Following the Final Local
Government Settlement for 2023/24, the Council’s grant funding from Central Government increased by £6,747k in
2023/24 from the previous year, with the 2024/25 settlement confirming an additional £3,095k for 2024/25.
The combined effect of the medium -term forecast position is a headline savings requirement of £51.9m over the next
five years to 2028/29, with the five -year budget strategy identifying a saving programme of £33.4m, leaving a budget
gap of £18.5m, which rep resents a challenge on a similar scale to the £51.0m of pressures managed over the period
from 2019/20 to 2023/24. In contrast to the previous five years, when reductions in funding were the single largest
Narrative Report
10
contributor to the budget gap, the projected gap is very much driven by growth in expenditure as a result of the
exceptional inflationary environment forecast to last throughout 2023/24 and into 2024/25, partially mitigated through
continuation of the incr eased government support from 2024/25 onwards, particularly for Social Care, although there
remains a lack of clarity of Government funding beyond the current Spending Review that ends on 31 March 2025.
Demand-led service projections relate to Council services where the financial impacts are driven by demand levels, and
in some services, the markets in which those services are procured. These items are projected to add £28,224k or
approximately 21% to the 2023/24 budget for these functions from 2024/25 to 2028/29. Demand led pressures exist in
the following areas in particular:
- Waste disposal costs
- Looked After Children services
- SEND transport
- Adult Social Care placements
- Homelessness
The budget for 2024/25 includes releasing no further funding from general balances but does propose to increase
controllable balances by £1.5m per annum over the next 5 years. The current budget strategy leaves minimal
controllable balances above the recommended minimum level available, to manage emerging risks.
A cumulative deficit of £ 50.6m is shown in the accounts on the retained element of the Schools Budget at 31 March
2024, with this balance being impacted by the suspension of the Council’s contributions to the deficit included in the
Safety Valve agreement, however, the Safety Valve ag reement with the Department for Education is set to ultimately
recover the deficit. This deficit primarily relates to funding as determined under the Department for Education’s national
funding formula, failing to keep pace with growing demand for high needs placements for pupils with Education, Health
and Care Plans, following introduction of the 2014 Children and Families Act. The Council’s Medium Term Financial
Strategy continues to be developed on the Safety Valve Agreement that the Council has entered with the Department
for Education (DfE) following Cabinet’s ratification of the agreement at Cabinet in March 2022.
Based on the current medium-term outlook, there is a residual savings requirement of £51.9m over the period 2024/25
to 2028/29. Some of this savings requirement has been established through expected funding increases, predominantly
within Council Tax and a multi-year saving programme, leaving a remaining budget gap of £18.5m still to be identified.
Given the size of the budget gap going forward and size of the 2024/25 saving programme, delivery will need to be
stepped up going forward. This will include the continued need for an expanded and accelerated BID Programme.
Alongside the more strategic BID workstreams under development, the routine MTFS work streams such as zero-based
budgeting and annual reviews of charging policies will continue.
Looking forward the Councils Capital Programme 2024/25 to 2028/29 has an approved budget of £377m, with £104m
to be funded from prudential borrowing after prioritising use of grants and third-party funding, maximising application of
developer contributions and where possible using capital receipts. Specific projects on the Capital Programme include
a continuation of the Schools Expansions pro gramme, a new leisure centre in West Drayton, Carbon Zero Initiatives,
Civic Centre Transformation, street lighting replacements, expanding and improving CCTV coverage as well as
investments into technology and highways.
Looking into the medium financial outlook the underlying savings requirement is driven primarily by inflation, with
2024/25 forecast to remain particularly high compared to recent trends, with further pressures coming from demand-led
pressures and capital financing costs. An uplift in funding is projected over this period as a result of steady growth in
the Council Tax taxbase and an increase in retained Business Rates from the increase in the multiplier in 2024/25. This
increase in funding is not guaranteed, particularly with the uncertainty in the increase in the taxbase for Council Tax as
the high inflation environment continues to impact on the construction industry and high interest rates continue to impact
mortgages. These drivers also impact on the st ability of the Business Rates rating list and their impact on industry and
local businesses, as well as the long-term impact of the pandemic and the changes the pandemic has had on everyday
life, hence there is a risk that the savings requirement will be higher than that stated in the current MTFS strategy.
2.6 Statements within the accounts
General
The movement in the Balance Sheet of £72.3m in year largely consists of reductions to net liabilities related to defined
benefit pension schemes and increases to long term assets due to a combination of valuation movements and additions
and enhancements to the asset base from capital expenditure in year.
Narrative Report
11
Any minor movement in the underlying IAS19 pension assumptions results in a large swing in the overall deficit position.
For 2023/24 an increase in the net discount rate from 4.75% (2022-23) to 4.80% (2023-24) has reduced the value placed
on the Fund's liabilities and contributed to an overall favourable impact of £77,593k in reducing the net deficit on pension
assets and liabilities recognised in the Balance Sheet.
The core accounting statements comprise: -
Comprehensive Income and Expenditure Statement
This statement reports the net cost for the year of all functions for which the Council is responsible and demonstrates
how that cost has been financed through income from taxpayers and general government grants. The income and
expenditure is split by Council service. The surplus or deficit on this account represents the amount by which income is
greater than, or less than expenditure.
The statement shows a deficit of £48.0m (£56.5m deficit in 2022/23) on the provision of services for 2023/24. Of this, a
deficit of £64.2m relates to General Fund balances and a surplus of £ 16.2m relates to the Housing Revenue Account.
Additional reserve movements, including earmarked and schools shows an overall drawdown of £ 7.5m.
To comply with statutory accounting requirements there are various items that are accounted for through the
Comprehensive Income and Expenditure Statement such as depreciation, revaluation and impairment losses, and
losses on disposal. These items are removed for the purposes of Council Tax setting as they are accounting items and
do not affect the funding of services, as a result these items of expenditure are reversed out of the General Fund Balance
in the Movement in Reserves Statement.
Movement in Reserves Statement
This statement reconciles the outturn on the Comprehensive Income and Expenditure Statement to the balance on the
Council reserves, established by complying with relevant statutory provisions, showing the true economic cost of
providing the Council's servi ces. The statement splits the Council’s reserves into usable and unusable balances, and
shows movement to and from them during the year. Usable reserves are those that can be applied to fund expenditure
or reduce local taxation. Unusable reserves are those balances over which the Council has no direct control, which arise
from differences in accounting and statutory reporting requirements.
Usable reserves increased by £1.9m to £119.0m in 2023/24. Within this movement there was an increase in General
Fund balances of £ 6k and a decrease in HRA balances of £0. 1m. There was a decrease in Earmarked reserves
(including schools’ reserves) of £ 7.5m, partly due to a net draw down of £4.0m in the Inflation Volatility reserve to
manage inflation risks . A new HRA development and acquisitions reserve of £6.8m was created in 2023/24. Other
movements included transferring unspent capital grants of £2.1m to the Capital Grants Unapplied Reserve to support
future financing of capital projects.
Unusable reserves increased by £99.3m to £1.468bn in 2023/24, mainly due to the decrease in the Pension Fund liability
of £77.6m, reflected in the Pensions Fund increasing by the same amount, and upward movement in property values
increasing the Revaluation Reserve by £ 48.3m. There was an increase of £ 5.3m in the Capital Adjustment Account
partly due to capital expenditure in year financed from capital grants and contributions. The Collection Fund Adjustment
Account increased by £7.4m.
To support the Movement in Reserves Statement, Note 4 to the accounts shows the Adjustments between Accounting
Basis and Funding Basis under Regulations. This note reverses the items of income and expenditure that are required
to be credited or charged to the Comprehensive Income and Expenditure Statement, that do not affect the General Fund
balance for Council Tax purposes. Total adjustments f or 2023/24 were £49.1m within the General Fund, adjusting the
General Fund position for Council Tax purposes to a surplus of £6k.
Balance Sheet
This shows balances and reserves at the Council’s disposal at year -end, together with its long-term indebtedness, net
current assets employed in its operations and summarised information on non -current assets held. It excludes funds
held in trust for others and Pension Fund assets that are reported in the separate Pension Fund accounts.
The total net worth of the Council in 2023/24 was £1.587bn (£1.515bn in 2022/23). The largest items within the Balance
Sheet consist of long-term assets valued at £2 .182bn, net pension liabilities of £ 183.1m and long -term borrowing of
Narrative Report
12
£246.3m. The main contributors to the movement came from the reduction in pension liabilities, and the increase in
value of Plant Property and Equipment.
The Council maintains reserve balances to meet the cost of unforeseen demands or events and as a result keeps a
minimum level of balances. As at 31 March 2024 the Council has £26.8m General Fund balances (£26.8m in 2022/23)
and £10.1m Earmarked Reserves excluding schools’ balances, held for specific purposes (£17.1m in 2022/23). Further
details on Earmarked Reserves can be seen in Note 5 to the accounts.
Cash Flow Statement
This summarises all movements in cash and cash equivalents arising from both revenue and capital transactions with
third parties. It excludes funds held in trust for others and the Pension Fund. There was a decrease in cash and cash
equivalents in 2023/24 of £13.6m.
Supplementary accounting statements comprise:
Housing Revenue Account (HRA) Comprehensive Income and Expenditure Statement
There is a statutory duty to account separately for Local Authority housing provision. The HRA Income and Expenditure
Statement shows in detail the income and expenditure on HRA services included in the Council Comprehensive Income
and Expenditure Statement. It includes the major elements of Council housing revenue expenditure on maintenance;
administration; capital financing costs, and major income sources such as rents.
There was a surplus in 2023/24 on HRA services of £15.4m (£9.4m in 2022/23).
Statement of Movement on the Housing Revenue Account Balance
This shows how the HRA Income and Expenditure Statement surplus or deficit for the year reconciles to the movement
on the Housing Revenue Account balance for the year. It shows income and expenditure that is credited or charged to
the HRA balance by statute or non -statutory practices, to reconcile the amounts charged to Housing tenants. For
example, revaluation gains and losses on Council dwellings and gains/losses on disposal of asset are reversed.
Overall, the HRA was in deficit by £0. 1m in 202 3/24 (deficit of £0.2m in 202 2/23), after adjustments made in the
Statement of Movement on the HRA Balance and transfers to the Major Repairs Reserve.
Collection Fund Revenue Account
The Collection Fund is a separate account into which amounts raised from local taxation are paid through Council Tax
and Business Rates, and from which payments are made to precepting authorities including the Council itself. An in -
year surplus of £5.5m is reported on Council Tax with a carried forward surplus of £2.3m.
An in-year surplus of £ 10.6m is reported on Business Rates, creating a surplus within the carry forward balance on
NNDR to £23.2m.
The share of Collection Fund activity relating to the Council is reflected in the main statement of accounts, with the
remainder being treated as agency activity on behalf of the Greater London Authority and Central Government. 7 5% of
Council Tax and 30% of Business Rates activity relates to the London Borough of Hillingdon.
Pension Fund Accounts
These show contributions to the Council’s Pension Fund for members during the year, together with pensions and other
benefits paid from it, movements in investments during the year and the financial position of the Fund at the end of the
year. These accoun ts do not include any liabilities relating to payment of pensions and benefits in future years. The
activity of the Pension Fund is not incorporated within the Council’s core accounting statements.
This document also includes the following: -
Notes to the Accounts
The notes provide further explanation of figures contained in the core and supplementary accounting statements. The
notes to the accounts include the Expenditure Funding Analysis , which precedes the core financial statements of this
document to help the flow of information.
Narrative Report
13
Statement of Accounting Policies
The accounts are produced in line with a set of policies and principles and can only be understood fully with awareness
of these accounting policies.
Annual Governance Statement
This statement is a report from the Leader of the Council and Chief Executive setting out the : systems; processes;
culture, and values by which the Council is directed and controlled, and its activities through which it accounts to,
engages with, and leads the community. The framework enables the Council to monitor the achievement of its strategic
objectives and to consider whether those objectives have led to the delivery of appropriate cost-effective services.
Glossary of Terms
The glossary provides a definition of key terms used to aid understanding the accounting statements.
Statement of Responsibilities for the
Statement of Accounts
14
The Council is required to:
• Make arrangements for the proper administration of its financial affairs and to secure that one of its officers has
the responsibility for the administration of those affairs. In this Council that officer is the Corporate Director of
Finance:
• Manage its affairs to secure economic, efficient and effective use of resources and safeguard its assets; and
• Approve the Statement of Accounts.
Corporate Director of Finance Responsibilities
The Corporate Director of Finance is responsible for the preparation of the Council’s Statement of Accounts in
accordance with proper practices as set out in the CIPFA/LASAAC Code of Practice on Local Authority Accounting in
the United Kingdom 2020/21 ('the Code').
In preparing this statement of accounts the Corporate Director of Finance has:
• Selected suitable accounting policies and then applied them consistently;
• Made judgements and estimates that were reasonable and prudent; and
• Complied with the Local Authority Code.
The Corporate Director of Finance has also:
• Kept proper accounting records that were up to date; and
• Taken reasonable steps for the prevention and detection of fraud and other irregularities.
Corporate Director of Finance Approval of Accounts
I certify that these accounts present a true and fair view of the financial position of the London Borough of Hillingdon, in
terms of the CIPFA/LASAAC Code of Practice on Local Authority Accounting in United Kingdom (‘the Code’), as at 31
March 2024 and its income and expenditure for the year then ended.
Richard Ennis
Corporate Director of Finance
26 March 2025
Audit Committee Certificate for the Approval of the Accounts
John Chesshire, Audit Committee Chair
Signed on behalf of London Borough of Hillingdon AUDIT COMMITTEE
26 March 2025
Independent Auditor’s Report
15
INDEPENDENT AUDITOR'S REPORT TO THE MEMBERS OF THE LONDON BOROUGH
OF HILLINGDON
Disclaimer of Opinion
We were engaged to audit the financial statements of the London Borough of Hillingdon ('the
Authority') for the year ended 31 March 2024. The financial statements comprise the:
• Movement in Reserves Statement;
• Movement in Unusable Reserves Statement;
• Comprehensive Income and Expenditure Statement;
• Balance Sheet;
• Cash Flow Statement;
• related notes, including the Statement of Accounting Policies, the Expenditure
and Funding Analysis and Notes to the Main Financial Statements 1 to 45;
• Housing Revenue Account Income and Expenditure Statement, the Movement on
the Housing Revenue Account Statement, and the related notes 1 to 9; and
• Collection Fund Account and the related notes 1 to 3
The financial reporting framework that has been applied in their preparation is applicable law
and the CIPFA/LASAAC Code of Practice on Local Authority Accounting in the United
Kingdom 2023/24.
We do not express an opinion on the accompanying financial statements of the Authority.
Because of the significance of the matter described in the basis for disclaimer of opinion
section of our report, we have not been able to obtain sufficient appropriate audit evidence to
provide a basis for an audit opinion on these financial statements.
Basis for disclaimer of opinion
The Accounts and Audit (Amendment) Regulations 2024 (Statutory Instrument 2024/907)
which came into force on 30 September 2024 required any outstanding accountability
statements for years ended 31 March 2015 to 31 March 2023 to be approved not later than
13 December 2024 and the accountability statements for the year ended 31 March 2024 to
be approved not later than 28 February 2025 ('the backstop date').
The audit of the financial statements for the year ended 31 March 2023 for the London
Borough of Hillingdon was not completed for the reasons set out in our disclaimer of opinion
on those financial statements dated 28 November 2024.
Due to the disclaimer of opinion on the prior year, delays in receiving draft financial
statements and associated audit evidence and the limited time between the backstop dates
we did not have the required resources available to complete the detailed audit procedures
that would be needed to obtain sufficient appropriate audit evidence to issue an unmodified
audit report on the Authority's financial statements for the year ended 31 March 2024.
In addition, the financial statements as approved by the London Borough of Hillingdon for
the year ended 31 March 2023 included property, plant and equipment belonging to two
schools which converted to academy status during the year ended 31 March 2022 . These
assets should have been derecognised by the Authority at the point the schools converted to
academy status, but remained within the financial statements overstating property, plant and
equipment at 31 March 2023 by £28.7 million. The Authority has derecognised these assets
from the opening balances as at 1 April 2023 presented within the financial statements for
the year ended 31 March 2024, but has not restated the prior period information.
Independent Auditor’s Report
16
Therefore, we are disclaiming our opinion on the financial statements.
Matters on which we report by exception
Notwithstanding our disclaimer of opinion on the financial statements we have nothing to
report in respect of whether the annual governance statement is misleading or inconsistent
with other information forthcoming from the audit, performed subject to the pervasive
limitation described above, or our knowledge of the Authority.
We report to you if:
• we issue a report in the public interest under section 24 of the Local Audit
and Accountability Act 2014 (as amended);
• we make written recommendations to the audited body under Section 24 of the
Local Audit and Accountability Act 2014 (as amended);
• we make an application to the court for a declaration that an item of account is
contrary to law under Section 28 of the Local Audit and Accountability Act 2014 (as
amended);
• we issue an advisory notice under Section 29 of the Local Audit and Accountability
Act 2014 (as amended); or
• we make an application for judicial review under Section 31 of the Local Audit
and Accountability Act 2014 (as amended)
We have nothing to report in these respects.
In respect of the following, we have matters to report by exception:
• we are not satisfied that the Authority has made proper arrangements for
securing economy, efficiency and effectiveness in its use of resources for the
year ended 31 March 2024.
We report to you if we are not satisfied that the Authority has put in place proper arrangements
to secure economy, efficiency and effectiveness in its use of resources for the year ended 31
March 2024.
On the basis of our work, having regard to the Code of Audit Practice 2024 and the
guidance issued by the Comptroller and Auditor General in November 2024, we have
identified the following significant weaknesses in the Authority's arrangements for the year
ended 31 March 2024.
Significant weaknesses in arrangements
In relation to financial sustainability
Our judgement on the nature of the weakness we have identified
We have observed evidence which leads us to conclude that there is a significant weakness
in the Authority's arrangements to identify and manage risks to its financial resilience and
ensure it can continue to deliver services in a sustainable manner, including having
insufficient reserves available to absorb its dedicated schools grant (DSG) deficit when the
current statutory override ends.
The evidence on which our view is based
We have formed our view on the Authority's arrangements having
Independent Auditor’s Report
17
• Reviewed the Authority's medium term financial forecasts (MTFFs) for the periods
2023/24 - 2027/28 and 2024/25 - 2028/29, budget outturn report for 2023/24 and
monthly budget monitoring reporting both during and following the financial year
under audit;
• Compared the financial health of the Authority against its peers, including via
inspection of the Authority's scoring in the publicly available CIPFA Financial
Resilience Index;
• Made enquiries of management and those charged with governance of the Authority.
The impact on the London Borough of Hillingdon
The deterioration in the Authority's financial position increases the risk that the Authority will
need to identify, develop and implement significant savings plans in order to maintain current
levels of service provision. The Authority may need to reassess the services it provides and
how it funds those services and take difficult decisions in the context of its financial position.
Inaccurate forecasting of demand for services and the costs of providing them increases the
risk that the Authority will continue to overspend against its budget, further depleting its
already low level of reserves.
The actions the Authority needs to take to address the weakness
We make the following recommendations to the Authority to address this significant
weakness in the Authority's arrangements:
1. We recommend that the Authority builds upon the steps already taken to control its
expenditure to identify specific deliverable savings over the short term and medium
term (next 12-24 months) to protect its limited remaining reserves in the context of the
forecast levels of funding.
2. We recommend that the Authority reviews its service delivery models to ensure that
they are efficient, represent value for money and achieve the outcomes required for
the resources invested. Where opportunities to improve service delivery models are
identified, the Authority should develop detailed plans for implementation of service
delivery transformation and how the up-front transformation costs will be funded.
3. We recommend that the Authority seeks to balance its schools budget to prevent
further growth in its Dedicated Schools Grant (DSG) deficit. In the absence of
confirmed alternative arrangements, the Authority should also perform scenario
planning for how it would manage the impact of the current deficit on its financial
position when the current statutory override ends in March 2026.
4. We recommend that the Authority review its financial forecasting processes to
understand why significant financial pressures, over and above those anticipated and
reflected in the Authority's annual budget, emerge and ensure future forecasting
reflects the lessons learned.
In relation to governance
Our judgement on the nature of the weakness we have identified
We have observed evidence which leads us to conclude that there is a significant weakness
in the
Text extracted automatically from the PDF, so layout, tables and images are not shown. Only the start of this long document is shown here. Open the original PDF on LB Hillingdon’s website.