| Contents | Page | |||
|---|---|---|---|---|
| Reference and administrative details of |
the Charity, its Trustees and Advisers | |||
| Trustees' Report (including Strategic Report) |
||||
| Independent Auditor's Report to the Members |
19 | |||
| Group Statement of Financial Activities | (including | Income and Expenditure | Account) | 23 |
| Group and Parent Charitable Company |
Balance Sheets | 24 | ||
| Group Statement ofCash Flows | 25 | |||
| Notes tothe Financial Statements | 26 |
| Year en | ded 30 | june 202 | june 202 | 3 | ||
|---|---|---|---|---|---|---|
| Registered | charity | name | East Anglian Air Ambulance |
|||
| Charity registration | number | 1083876 | ||||
| Company | registration | number | 04066700 | |||
| Principal office and | registered | office | Helimed House |
|||
| Hangar 14 | ||||||
| Gambling Close |
||||||
| Norwich Airport | ||||||
| Norwich | ||||||
| NR6 6EG | ||||||
| The Trustees | E S Evans ACA (Chairman) | *T | ||||
| D Astill T | ||||||
| SBourne T | ||||||
| R SHolden LLBSolicitor, |
MCIPR* | |||||
| D G Richardson FCA * |
||||||
| N RSavory FCA DL * | ||||||
| T F Wells T | ||||||
| A W Wilson MB,ChB, FRCS, FRCEM, OBE | ||||||
| *Member of Finance Committee | ||||||
| t Member ofNominations | Committee | |||||
| Chief Executive | M A LJones MA MBA | |||||
| Company | Secretary | RSpencer FCA | ||||
| Website | www. eaaa.org.uk | |||||
| Auditor | Crowe U.K. LLP | |||||
| Riverside House | ||||||
| 40 - 46 High Street | ||||||
| Maidstone | ||||||
| Kent | ||||||
| ME14 1IH | ||||||
| Solicitors | Birketts LLP | |||||
| Kingfisher House |
||||||
| 1Gilders Way | ||||||
| Norwich | ||||||
| NR3 1UB |
| incidents attende | d can be categorised |
as follows: | |||||
|---|---|---|---|---|---|---|---|
| 2022/23 | 2021/22 | ||||||
| Incident Type | Number | Number | |||||
| Cardiac arrest | 499 | 26.2%o | 443 | 24.6% | |||
| Road traffic collisions | 426 | 22.3% | 386 | 21.5% | |||
| Other medical emergencies | 410 | 21.5% | 354 | 19.7% | |||
| Falls | 271 | 14.2% | 268 | 14.9% | |||
| Self-harm | 113 | 5.9% | 125 | l | 6.9% | ||
| Other accidental | injuries | 54 | 2 goyk | 67 | 3.7% | ||
| Assault | 51 | 2.7% | 60 | 3.3% | |||
| Sport/Leisure Other |
24 59 |
1.3% 3.1% |
66 31, |
3.7% 1.7% |
| re possible, resulti | ng in a significant surplus. |
||
|---|---|---|---|
| Summary Financial |
Results | 2023 | 2022 |
| f | E | ||
| Total income | 18,609,681 | 18,112,677 | |
| Total expenditure | (16,752,450) | (15,619,756) | |
| Net gains/(losses) | on investments | 8,593 | (319,559) |
| Net Income | 1,865,824 | 2,173,362 |
| Charity holds | both Restricted and Unres |
tricted Funds. |
|
|---|---|---|---|
| Group funds | 2023 | 2022 | |
| E | E | ||
| Restricted funds | 152,027 | 381,276 | |
| Unrestricted | funds | ||
| Designated | funds | 3,151,345 | 1,792,017 |
| General fund | 27,888,892 | 27,153,147 | |
| 31,040,237 | 28,945,164 | ||
| Total | 31,192,264 | 29,326,440 |
| Unrestricted | Restricted | Total Funds | Total Funds | ||||
|---|---|---|---|---|---|---|---|
| Funds | Funds | 2023 | 2022 | ||||
| Note | E | E | E | E | |||
| Income | |||||||
| Donations and legacies |
10,752,495 | 419,793 | 11,172,288 | 11,172,267 | |||
| Other trading activities | 7,080,692 | 7,080,692 | 6,692,671 | ||||
| Investments | 258,914 | 258,914 | 186,887 | ||||
| Other | 97,787 | 97,787 | 60,852 | ||||
| Total income | 18,189,888 | 419,793 | 18,609,681 | 18,112,677 | |||
| Expenditure | |||||||
| Raising funds | 6 | 3,811,341 | 3,811,341 | 3,996,393 | |||
| Charitable activities |
7 | 12,643,533 | 297,576 | 12,941,109 | 11,623,363 | ||
| Total expenditure | 16,454,874 | 297,576 | 16,752,450 | 15,619,756 | |||
| Net income before | gains on | ||||||
| investments | 1,735,014 | 122,217 | 1,857,231 | 2,492,921 | |||
| Net gains/(losses) | on investments | 13 | 8,593 | 8,593 | (319,559) | ||
| Net income | 1,743,607 | 122,217 | 1,865,824 | 2,173,362 | |||
| Transfers between | funds | 17 | 351,466 | (351,466) | |||
| Net movements | in | funds | 2,095,073 | (229,249) | 1,865,824 | 2,173,362 | |
| Total funds brought | forward | 17 | 28,945,164 | 381,276 | 29,326,440 | 27,153,078 | |
| Total funds carried | forward | 17 | 31,040,237 | 152,027 | 31,192,264 | 29,326,440 |
| Group | Group | Charity | Charity | |||
|---|---|---|---|---|---|---|
| Note | 2023 | 2022 | 2023 | 2022 | ||
| E | f | E | 6 | |||
| Fixed assets | ||||||
| Tangible assets | 12 | 7,817,152 | 8,242,207 | 7,817,152 | 8,242, 207 | |
| Investments | 13 | 10,514,677 | 10,506,085 | 10,514,679 | 10,506,087 | |
| 18,331,829 | 18,748,292 | 18,331,831 | 18,748,294 | |||
| Current assets | ||||||
| Stocks | 14 | 107,842 | 108,730 | 95,698 | 94,923 | |
| Debtors | 15 | 7,411,476 | 6,921,305 | 8,965,116 | 10,162,870 | |
| Cash on deposit | 3,521,194 | 518,095 | 3,521,194 | 518,095 | ||
| Cash at bank and in | hand | 3,481,704 | 4,857,879 | 1,434,325 | 1,011,954 | |
| 14,522,216 | 12,406,009 | 14,016,333 | 11,787,842 | |||
| Creditors: Amounts | falling due | |||||
| within one year | 16 | (1,661,781) | (1,827,861) | (1,158,779) | (1,212,575) | |
| Net current assets | 12,860,435 | 10,578,148 | 12,857,554 | 10,575,267 | ||
| Net assets | 31,192,264 | 29,326,440 | 31,189,385 | 29,323,561 | ||
| Charity Funds | ||||||
| Restricted funds | 17 | 152,027 | 381,276 | 152,027 | 381,276 | |
| Unrestricted funds |
||||||
| Designated funds |
17 | 3,151,345 | 1,792,017 | 3,151,345 | 1,792,017 | |
| General fund | 17 | 27,888,892 | 27,153,147 | 27,886,013 | 27,150,268 | |
| Total unrestricted | funds | 31,040,237 | 28,945,164 | 31,037,358 | 28,942,285 | |
| Tote ICharity funds | 31,192,264 | 29,326,440 | 31,189,385 | 29,323,561 |
| Group | Group | ||||
|---|---|---|---|---|---|
| Note | 2023 | 2022 | |||
| 6 | f | ||||
| Net cash flow from operating | activities | 23 | 1,666,616 | 2,035,159 | |
| Cash flows from investing | activities | ||||
| Income received from investments | 240,217 | 185,991 | |||
| Receipts from sale oftangible | fixed assets | 6,739 | 4,203 | ||
| Payments to acquire tangible | fixed assets | (305,345) | (349,801) | ||
| Bank interest received |
18,697 | 896 | |||
| Disposal of investments | 500,000 | ||||
| Net cash flow from investing | activities | (39,692) | 341,289 | ||
| Net increase in cash and | cash | equivalents | 1,626,924 | 2,376,448 | |
| Cash and cash equivalents | at | 1July 2022 | 24 | 5,375,974 | 2,999,526 |
| Cash and cash equivalents | at | 30June 2023 | 24 | 7,002,898 | 5,375,974 |
| Cash and cash equivalents | consists of: | ||||
| Cash on deposit | 3,521,194 | 518,095 | |||
| Cash at bank and in hand | 3,481,704 | 4,857,879 | |||
| Cash and cash equivalents | at | 30June 2023 | 24 | 7,002,898 | 5,375,974 |
| the useful economic life | of | that ass | et as follow | s: | |
|---|---|---|---|---|---|
| Norwich base - building | -2%straight line |
||||
| Norwich base - leasehold | land | -150years straight | line | ||
| Cambridge base - leasehold |
land 8 | buildings | - over the period ended 30June 2027 on a straight | ||
| line basis | |||||
| Asset under construction | - | Norwich | helipad | - not depreciated | |
| Plant &motor vehicles | - 20%straight line |
||||
| Fixtures, fittings, computers | &database | - 33.3%straight line |
|||
| Medical &helicopter equipment |
- 2SN straight line |
||||
| yyebsite | - 20%straight line |
| Income from donati | ons and l |
egacies | |||||
|---|---|---|---|---|---|---|---|
| 2023 | 2022 | ||||||
| Unrestricted | Restricted | Total | Unrestricted | Restncted | Total | ||
| Funds | Funds | Funds | Funds | Funds | Funds | ||
| 6 | f | 6 | 6 | 6 | |||
| Collections &collecting tins | 120,873 | 120,873 | 112,981 | 112,981 | |||
| Third party &Charity events | 1,233,486 | 1,233,486 | 1,080,128 | 1,080,128 | |||
| Grants from trusts | 149,460 | 149,460 | 323,534 | 323,534 | |||
| Corporate donors | 329,569 | 329,569 | 186,600 | 186,600 | |||
| General donations | 1,386,105 | 1,386,105 | 1,348,921 | 1,348,921 | |||
| in memoriam | 538,556 | 538,556 | 480,123 | 480,'123 | |||
| Gift Aid tax reclaimable | 272,530 | 272,530 | 344,376 | 344,376 | |||
| Circle of Benefactors | 60,869 | 60,869 | 66,674 | 66,674 | |||
| Donations towards | Helipad | 210,000 | 210,000 | ||||
| Donations towards | research | 38,874 | 38,874 | 5,000 | 5,000 | ||
| Donations towards | medical | ||||||
| equipment | 289,594 | 289,594 | 167,127 | 167,127 | |||
| Donations towards | CPR | ||||||
| training | 26,325 | 26,325 | 179,788 | 179,788 | |||
| Donations towards | missions | 65,000 | 65,000 | ||||
| Donated goods and | services | 1,223,735 | 1,223,735 | 1,098,948 | 1,098,948 | ||
| Legacies | 5,437,312 | 5,437,312 | 5,568,067 | 5,568,067 | |||
| 10,752,495 | 419,793 | 11,172,288 | 10,610,352 | 561,915 | 11,172,267 |
| Income from | other trading a | ctivities | |||||
|---|---|---|---|---|---|---|---|
| 2023 | 2022 | ||||||
| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | ||
| Funds | Funds | Funds | Funds | Funds | Funds | ||
| 6 | f | 6 | 6 | 6 | 6 | ||
| Lone ry | 6,736,555 | 6,736,555 | 6,337,096 | 6,337,096 | |||
| Raffle | 277,912 | 277,912 | 286,663 | 286,663 | |||
| Merchandise | 37,981 | 37,981 | 66,835 | 66,835 | |||
| Commercial | Participation | 12,085 | 12,085 | ||||
| Recycling &other income | 14,328 | 14,328 | |||||
| Match Bingo | 1,831 | 1,831 | 2,077 | 2,077 | |||
| 7,080,692 | 7,080,692 | 6,692,671 | - | 6,692,671 |
| Income f | rom | i | nvestments | ||||||
|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | ||||||||
| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | ||||
| Funds | Funds | Funds | Funds | Funds | Funds | ||||
| f | f | f | f | ||||||
| Bank interest | received | 18,697 | 18,697 | 896 | 896 | ||||
| Dividends | received | 240,217 | 240,217 | 185,991 | 185,991 | ||||
| 258,914 | 258,914 | 186,887 | 186,887 | ||||||
| Other income | |||||||||
| 2023 | 2022 | ||||||||
| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | ||||
| Funds | Funds | Funds | Funds | Fuflds | Funds | ||||
| f | f | f | |||||||
| Furlough | grant | received | 4,063 | 4,063 | |||||
| Miscellaneous | income | 16,183 | 16,183 | 3,817 | 3,817 | ||||
| Training | courses | 81,604 | 81,604 | 52,972 | 52,972 | ||||
| 97,787 | 97,787 | 60,852 | 60,852 |
| Analysis ofexpenditure | on | raising fun | ds | ||||
|---|---|---|---|---|---|---|---|
| Costs of | |||||||
| generating | Fundraising | ||||||
| voluntary | trading | Fundraising | |||||
| Income | (lottery) | trading | Total 2023 | Total 2022 | |||
| 6 | 6 | 6 | 6 | 6 | |||
| Fundraising &event costs |
284,101 | 315,627 | 599,728 | 480,037 | |||
| Lottery and Match Bingo | prizes | 161,106 | 161,106 | 163,570 | |||
| Canvassers and agents commission |
82,054 | 723,219 | 805,273 | 1,177,377 | |||
| Marketing and consultancy |
210,082 | 20,832 | 418 | 231,332 | 243,620 | ||
| Goods for resale | 16,793 | 16,793 | 20,936 | ||||
| Staff costs | 1,188,567 | 236,451 | 52,935 | 1,477,953 | 1,343,927 | ||
| Premises establishment | costs | 96,726 | 12,091 | 12,091 | 120,908 | 130,701 | |
| Administration costs |
199,694 | 117,278 | 45,710 | 362,682 | 395,661 | ||
| Depreciation and profit/loss |
on | ||||||
| disposal offixed assets | 20,552 | 5,005 | 10,009 | 35,566 | 40,564 | ||
| Total 2023 (unrestricted) | 2,081,776 | 1,591,609 | 137,956 | 3,811,341 | 3,996,393 | ||
| Total2022 (unrestricted) | 2,147,157 | 1,657,206 | 192,030 | 3,996,393 |
| Analysis ofexpenditur | e | on | charitable activities |
||||
|---|---|---|---|---|---|---|---|
| Operational | |||||||
| a support | Governance | ||||||
| COStS | costs | Total 2023 | Total 2022 | ||||
| f | f | f | f | ||||
| Helicopter costs | 6,683,113 | 6,683,113 | 6,268,560 | ||||
| Doctors' salaries and fees | 909,865 | 909,865 | 952,410 | ||||
| Doctors and Critical Care | Paramedics | ||||||
| —donated services |
1,072,763 | 1,072,763 | 966,156 | ||||
| Other donated goods | and services | 150,972 | 150,972 | 132,792 | |||
| Other staff costs | 2,424,776 | 2,424,776 | 1,759,449 | ||||
| Medical consumables | and other clinical costs | 278,257 | 278,257 | 243,393 | |||
| Premises establishment | costs | 124,214 | 124,214 | 131,796 | |||
| Administration costs |
579,978 | 29,075 | 609,053 | 471,660 | |||
| Depreciation and profit/loss |
on | ||||||
| disposal offixed assets | 688,096 | 688,096 | 697,147 | ||||
| 12,912,034 | 29,075 | 12,941,109 | 11,623,363 | ||||
| Restricted | 297,576 | 297,576 | |||||
| Unrestricted | 12,614,458 | 29,075 | 12,643,533 | ||||
| Total 2023 | 12,912,034 | 29,075 | 12,941,109 | ||||
| Restricted | 52,086 | 52,086 | |||||
| Unrestricted | 11,541,992 | 29,285 | 11,571,277 | ||||
| Total 2022 | 11,594,078 | 29,285 | 11,623,363 |
| 8. | Net income | Net income | forthe year | forthe year | forthe year | forthe year | |||
|---|---|---|---|---|---|---|---|---|---|
| Net income | is stated after charging/(crediting): | 2023 | 2022 | ||||||
| E | E | ||||||||
| Depreciation | oftangible | assets | 726,940 | 740,168 | |||||
| Profit on | disposal oftangible assets | (3,278) | (2,458) | ||||||
| Operating | lease rentals | - helicopter | standing | charges | 5,590,464 | 5,311,536 | |||
| Operating | lease renta Is | - other | 14,770 | 2,846 | |||||
| 9. | Auditor's | remuneration | |||||||
| 2023 | 2022 | ||||||||
| E | 6 | ||||||||
| Audit ofthe | Charity's annual financial statements |
18,700 | 17,000 | ||||||
| Audit ofthe | subsidiary | company's | annual | financial statements | 4,950 | 4,500 | |||
| 23,650 | 21,500 |
| The average nu | mber ofcontracted | employees and full time equivalent |
(FTE)during the y | ear was as f | ollows: | |
|---|---|---|---|---|---|---|
| 2023 | 2022 | 2023 | 2022 | |||
| No. | No. | FTE No. | FTENo. | |||
| Operations | 14 | 10 | 12 | 9 | ||
| Doctors | 12 | 13 | 8 | 8 | ||
| Locum Doctors | 23 | 12 | 2 | 1 | ||
| Lottery | 4 | 4 | 4 | |||
| Fundraising | 33 | 32 | 30 | 30 | ||
| Communications | and marketing | 6 | 5 | 5 | 5 | |
| Administration | 21 | 20 | 19 | 18 | ||
| Faculty | 6 | 6 | ||||
| 119 | 1D2 | 80 | 75 | |||
| The total staf costs and employee | benefits were asfollows: | |||||
| 2023 | 2022 | |||||
| E | E | |||||
| Wages and salaries | 3,580,430 | 3,040,427 | ||||
| Social security | costs | 372,003 | 315,611 | |||
| Pension contributions | 213,863 | 159,630 | ||||
| Life insurance | 7,348 | 9,138 | ||||
| 4,173,644 | 3,524,806 |
| Staff costs and employee | benefits (continued) | |||||
|---|---|---|---|---|---|---|
| The number of employees |
who received total employee | benefits | (excluding | pension contributions) | of more than | f60,DDD was |
| as follows: | ||||||
| 2023 | 2022 | |||||
| No. | No. | |||||
| E60,000tof70,000 | 3 | 3 | ||||
| f70,000tof80,000 | 1 | |||||
| E80,000to E90,000 | 1 | |||||
| f100,000to 6110,000 | 1 | |||||
| f110,000tof120,000 | 1 | |||||
| f130,000tof140,000 | 1 |
| short | ||||||||
|---|---|---|---|---|---|---|---|---|
| tong leasehold | leasehold land |
Asset under | ||||||
| land & | &buildings- | constrllctlon | Fixtures, | Medical & | ||||
| buildings- | Cambrldge | Norwich | Plant &motor | ettings and | helicopter | |||
| Norwich base | base | helipad | vehicles | computers | equipment | |||
| E | f | |||||||
| Cost | ||||||||
| At 1July 2022 | 6,317,667 | 2,018,254 | 137,115 | 553,036 | 482,422 | 1,095,992 | 10,604,486 | |
| Additions | 12,922 | 63,532 | 141,578 | 87,313 | 305,345 | |||
| Transfers | 200,647 | (200,647) | ||||||
| Disposals | (44,604) | (7,938) | (66,493) | (119,035) | ||||
| At 30June | 2023 | 6,518,314 | 2,031,176 | 650,010 | 474,484 | 1,116,812 | 10,790,796 | |
| Depreciation | ||||||||
| At 1July 2022 | 178,393 | 700,216 | 420,641 | 343,905 | 719,124 | 2,362,279 | ||
| Charge for | the year | 132,93D | 264,483 | 49,525 | 90,138 | 189,864 | 726,940 | |
| Eliminated | on disposal'. | (44,604) | (7,937) | (63,034) | (115,575) | |||
| At 30June | 2023 | 311,323 | 964,699 | 425,562 | 426,106 | 845,954 | 2,973,644 | |
| Net book value | ||||||||
| At 30June | 2023 | 6,206,991 | 1,066,477 | 224,448 | 48,378 | 270,858 | 7,817,152 | |
| At 30June | 2022 | 6,139,274 | 1,318,038 | 137,115 | 132,395 | 138,517 | 376,868 | 8,242,207 |
| Short | ||||||||
|---|---|---|---|---|---|---|---|---|
| tong leasehold | leasehold land |
Asset under | ||||||
| land a | 8buildings- | construction- | Fixtures, | Medical a | ||||
| buildings- | Cambrldge | Norwich | Plant &motor | atdngs and | helicopter | |||
| Norwich base | base | helipad | vehicles | computers | equipment | TotsI | ||
| E | ||||||||
| Cost | ||||||||
| At 1July 2022 | 6,317,667 | 2,018,254 | 137,115 | 553,036 | 471,760 | 1,095,992 | 10,593,824 | |
| Additions | 12,922 | 63,532 | 141,578 | 87,313 | 305,345 | |||
| Transfers | 200,647 | (200,647) | ||||||
| Disposals | (44,604) | (7,938) | (66,493) | (119,035) | ||||
| At 30June | 2023 | 6,518,314 | 2,031,176 | 650,010 | 463,822 | 1,116,812 | 10,780,134 | |
| Depreciation | ||||||||
| At 1July 2022 | 178,393 | 700,216 | 420,641 | 333,243 | 719,124 | 2,351,617 | ||
| Charge for | the year | 132,930 | 264,483 | 49,525 | 90,138 | 189,864 | 726,940 | |
| Eliminated | on disposal. | (44,604) | (7,937) | (63,034) | (115,575) | |||
| At 30June | 2023 | 311,323 | 964,699 | 425,562 | 415,444 | 845,954 | 2,962,982 | |
| Net book value | ||||||||
| At 30June | 2023 | 6,206,991 | 1,066,477 | 224,448 | 48,378 | 270,858 | 7,817,152 | |
| At 30June | 2022 | 6,139,274 | 1,318,038 | 137,115 | 132,395 | 138,517 | 376,868 | 8,242,207 |
| Fixed asset inv | estments | |||||
|---|---|---|---|---|---|---|
| Group | Group | Charity | Charity | |||
| 2023 | 2022 | 2023 | 2022 | |||
| E | 6 | F. | E | |||
| Market value at 1July 2022 | 10,506,084 | 11,325,644 | 10,506,084 | 11,325,644 | ||
| Disposals | (500,000) | (500,000) | ||||
| Net gain/(loss) | on revaluation | 8,593 | (319,559) | 8,593 | (329,559) | |
| Market value at 30June 2023 | 10,514,677 | 10,506,085 | 10,514,677 | 10,506,085 | ||
| investment In subsidiary |
at 1July 2022 and | |||||
| 30June 2023 | 2 | 2 | ||||
| Carrying value | at30June 2023 | 10,514,677 | 10,506,085 | 10,514,679 | 10,506,087 | |
| Investments at fair value |
comprise: | |||||
| Equities | 10,514,677 | 10,506,085 | 10,514,677 | 10,506,085 | ||
| Total | 10,514,677 | 10,506,085 | 10,514,677 | 10,506,085 |
| 2023 | 2022 | |||||||
|---|---|---|---|---|---|---|---|---|
| E | 6 | |||||||
| Turnover | 7,080,692 | 6,692,671 | ||||||
| Expenditure | (1,552,863) | (1,699,281) | ||||||
| Bank interest receivable | 7,256 | 815 | ||||||
| Profit | 5,535,085 | 4,994,205 | ||||||
| Amount | donated to East Anglian | Air Ambulance | by Gift Aid | 5,535,085 | 4,994,205 | |||
| Net assets | 2,881 | 2,881 | ||||||
| 14.Stocks | ||||||||
| Group | Group | Charity | Charity | |||||
| 2023 | 2022 | 2023 | 2022 | |||||
| E | E | E | E | |||||
| Retail goods for resale | 12,144 | 13,807 | ||||||
| Drugs and medical consumables | 95,698 | 94,923 | 95,698 | 94,923 | ||||
| 107,842 | 108,730 | 95,698 | 94,923 | |||||
| 15.Debtors | ||||||||
| Group | Group | Charity | Charity | |||||
| 2023 | 2022 | 2023 | 2022 | |||||
| 6 | E | 6 | E | |||||
| Trade debtors | 37,848 | 23,569 | 33,857 | 22,538 | ||||
| Amount | due from subsidiary | undertakings | 1,726,942 | 3,455,513 | ||||
| Other debtors | 989 | 271 | 915 | |||||
| VAT | 124,028 | 349,768 | 124,771 | 350,356 | ||||
| Prepayments | 770,396 | 841,606 | 764.541 | 628,372 | ||||
| Accrued | income | 6,478,215 | 5,706,091 | 6,314,090 | 5,706,091 | |||
| 7,411,476 | 6,921,305 | 8,965,116 | 10,162,870 |
| Creditors: amounts falling due within one year |
||||
|---|---|---|---|---|
| Group | Gfollp | Chadty | Charity | |
| 2023 | 2022 | 2023 | 2022 | |
| E | E | E | E | |
| Trade creditors | 597,398 | 679,364 | 558,197 | 645,254 |
| Taxation and social security | 109,565 | 94,400 | 109,565 | 94,400 |
| Accruals and deferred income | 948,894 | 1,045,237 | 487,693 | 470,161 |
| Other creditors | 5,924 | 8,860 | 3,324 | 2,760 |
| 1,661,781 | 1,827,861 | 1,158,779 | 1,212,575 |
| Year en | ded | 30June 2023 | ||||||
|---|---|---|---|---|---|---|---|---|
| Balance at 1 | Investment | Balance at 30 | ||||||
| July 2022 | Income | Expenditure | Transfers | gains | June 2023 | |||
| E | E | E | E | E | E | |||
| General | Fund | 27,153,147 | 16,830,560 | (16,454,874) | 351,466 | 8,593 | 27,888,892 | |
| Designated | Planned | |||||||
| Capital | Expenditure | |||||||
| Fund | 1,792,017 | 1,359,328 | 3,151,345 | |||||
| 28,945,164 | 18,189,888 | (16,454,874) | 351,466 | 8,593 | 31,040,237 |
| Year en | ded | 30June 2022 | ||||||
|---|---|---|---|---|---|---|---|---|
| Balance at 1 | Investment | Balance at 30 | ||||||
| July 2021 | Income | Expenditure | Transfers | losses | June 2022 | |||
| E | E | E | E | E | ||||
| General | Fund | 26,465,289 | 16,158,745 | (15,567,670) | 416,342 | (319,559) | 27,153,147 | |
| Designated | Planned | |||||||
| Capital | Expenditure | |||||||
| Fund | 400,DDD | 1,392,017 | 1,792,017 | |||||
| 26,865,289 | 17,550,762 | (15,567,670) | 416,342 | (319,559) | 28,945,164 |
| Analysis | ofcharitable fu |
nd | s (continued) | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Analysis | ofmovements | in | restricted funds | ||||||||
| Year ended 30June 2023 | |||||||||||
| Balance at 1 | Balance at 30 | ||||||||||
| July 2022 | Income | Expenditure | Transfers | June 2023 | |||||||
| f | f | f | f | f | |||||||
| Medi caI | Equipment | ||||||||||
| Fund | 157,185 | 289,594 | (95,092) | (275,139) | 76,548 | ||||||
| CPR Training Fund |
146,206 | 26,325 | (137,098) | (2,885) | 32,548 | ||||||
| Research | Fund | 5,000 | 38,874 | (386) | (9,910) | 33,578 | |||||
| Missions | Fund - Bedfordshire | 65,000 | (65,000) | ||||||||
| Helipad | Fund | 72,885 | (63,532) | 9,353 | |||||||
| 381,276 | 419,793 | (297,576) | (351,466) | 152,027 | |||||||
| Transfers | from restricted | funds to the General | Fund | comprise f278,024 | from the | Medical | Equipment | Fund, f9,910from the | |||
| Research | Fund and E63,532from the Helipad | Fund. | |||||||||
| A transfer of62,885was | made from the CPR | Training | Fund to the Medical | Equipment | Fund. | ||||||
| Year ended 30June 2022 | |||||||||||
| Balance at 1 | Balance at 30 | ||||||||||
| July 2021 | Income | Expenditure | Transfers | June 2022 | |||||||
| 6 | f | E | f | ||||||||
| Medical | Equipment | ||||||||||
| Fund | 169,226 | 167,127 | (52,086) | (127,082) | 157,185 | ||||||
| CPR Training Fund |
179,788 | (33,582) | 146,206 | ||||||||
| Research | Fund | 5,000 | 5,000 | ||||||||
| HM Treasury Capital | |||||||||||
| Fund | 118,563 | (118,563) | |||||||||
| Helipad | Fund | 210,000 | (137,115) | 72,885 | |||||||
| 287,789 | 561,915 | (52,086) | (416,342) | 381,276 |
| E | ||
|---|---|---|
| Fund | balance at 1July 2022 | 1,792,017 |
| 25M | of legacy income | 1,359,328 |
| Fund | balance at 30June 2023 | 3,151,345 |
| Analysis ofgroup net assets between funds At 30June 2023 |
||||
|---|---|---|---|---|
| General | Designated | Restricted | ||
| Fund | Funds | Fuiids | Total | |
| 6 | 6 | 6 | ||
| Fixed asset investments | 10,514,677 | 10,514,677 | ||
| Tangible fixed assets | 7,817,152 | 7,817,152 | ||
| Stock | 107,842 | 107,842 | ||
| Debtors | 7,411,476 | 7,411,476 | ||
| Bank | 3,699,526 | 3,151,345 | 152,027 | 7,002,898 |
| Creditors | (1,661,781) | (1,661,781) | ||
| Fund balances at 30June 2023 | 27,888,892 | 3,151,345 | 152,027 | 31,192,264 |
| Analysis ofgroup net assets between funds (conti At 30June 2022 |
nued) | |||
|---|---|---|---|---|
| General | Designated | Restricted | ||
| Fund | Funds | Funds | Total | |
| E | E | E | ||
| Fixed asset investments | 10,506,085 | 10,506,085 | ||
| Tangible fixed assets | 8,242,207 | 8,242,2D7 | ||
| Stock | 108,730 | 108,730 | ||
| Debtors | 6,921,305 | 6,921,305 | ||
| Bank | 3,202,681 | 1,792,017 | 381,276 | 5,375,974 |
| Creditors | (1,827,861) | (1,827,861) | ||
| Fund balances at 30June 2022 | 27,153,147 | 1,792,017 | 381,276 | 29,326,440 |
| Land a | Motor | ||||
|---|---|---|---|---|---|
| buildings | Aircraft | vehicles | Total | ||
| 2023 | 2023 | 2023 | 2023 | ||
| E | E | E | E | ||
| Operating | leases expiring: | ||||
| Not later | than one year | 2,844 | 5,649,684 | 13,960 | 5,666,488 |
| later than one and not later than five | |||||
| years | 21,186,315 | 18,323 | 21,204,638 | ||
| Later than five years | |||||
| 2,844 | 26,835,999 | 32,283 | 26,871,126 | ||
| Land gc | Motor | ||||
| buildings | Airaaft | vehicles | Total | ||
| 2022 | 2022 | 2022 | 2022 | ||
| E | 6 | ||||
| Operating | leases expiring: | ||||
| Not later | than one year | 2,844 | 5,238,336 | 5,241,180 | |
| Later than one and not later than five | |||||
| years | 20.953,344 | 20,953,344 | |||
| laterthan | five years | 3,928,752 | 3,928,752 | ||
| 2,844 | 30,120,432 | 30,123,276 |
| Reconciliation ofnet moveme |
nt in funds to net cash flow from operati |
ng activities |
|
|---|---|---|---|
| Group | Group | ||
| 2023 | 2022 | ||
| 6 | g | ||
| Net income for the year | 1,865,824 | 2,173,362 | |
| Income received from investments | (240,217) | (185,991) | |
| Depreciation oftangible fixed |
assets | 726,940 | 740,168 |
| Net (gains)/losses on investments |
(8,593) | 319,559 | |
| Bank interest received | (18,697) | (896) | |
| Profit on disposal oftangible | fixed assets | (3,278) | (2,458) |
| Decrease in stocks | 888 | 40,059 | |
| Increase in debtors | (490,171) | (1,057,866) | |
| (Decrease)/increase in creditors |
(166,080) | 9,222 | |
| Net cash flows from operating | activities | 1,666,616 | 2,035,159 |
| 2023 2022 |
2023 2022 |
||||||
|---|---|---|---|---|---|---|---|
| 6 6 |
|||||||
| Profits Gift | Aided to Charity | 5,535,085 | 4,994,205 | ||||
| Staff costs recharged | by Charity | 198,049 | 161,211 | ||||
| Balance owed to Charity at the | year end | 1,726,942 | 3,455,513 | ||||
| The Charity | received | donations | totalling | 618,750 (2022: 65,000) from Charitable | Trusts | and other entities | connected to a |
| Trustee. |
| Group | Group | Charity | Charity | |||
|---|---|---|---|---|---|---|
| 2023 | 2022 | 2023 | 2022 | |||
| E | 6 | E | 6 | |||
| Financial | assets | |||||
| Measured | at fair value through | net income | 10,514,677 | 10,506,085 | 10,514,677 | 10,506,085 |