REGISTERED COMPANY NUMBER: 07805796 (England and Wales) REGISTERED CHARITY NUMBER: 1144097
REPORT OF THE TRUSTEES AND GROUP FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 OCTOBER 2021 FOR WILTSHIRE AIR AMBULANCE CHARITABLE TRUST
WILTSHIRE AIR AMBULANCE CHARITABLE TRUST
CONTENTS OF THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 OCTOBER 2021
| Page | |
|---|---|
| Report of the Trustees (including directors’ report) | 5 - 19 |
| Report of the Independent Auditors | 20 - 23 |
| Group Statement of Financial Activities | 24 |
| Group Statement of Financial Position | 25 – 26 |
| Charity Statement of Financial Position | 27 – 28 |
| Group Statement of Cash Flows |
29 – 30 |
| Charity Statement of Cash Flows | 31 – 32 |
| Notes to the Financial Statements | 33 - 55 |
WILTSHIRE AIR AMBULANCE CHARITABLE TRUST ADMINISTRATIVE DETAILS OF THE CHARITY FOR THE YEAR ENDED 31 OCTOBER 2021
| President |
Richard Youens |
|---|---|
| Board of Trustees |
Chris Lear (Chairman) |
| Anna Cole (Vice Chair) | |
| Mike Fellows | |
| Rob Kevan | |
| James Phipps | |
| Philip Shepherd QC | |
| Company Secretary | Create Balance Limited (appointed 23/7/2021) |
| Executive Management Team | David Philpott (Chief Executive) |
| Giorgio Bendoni (Director of Aviation) | |
| Danielle Friend (Director of Finance & | |
| Infrastructure) | |
| Barbara Gray (Director of Income Generation & | |
| Communications) | |
| Company reg. no. | 07805796 |
| Charity reg. no. | 1144097 |
| Registered Office | Outmarsh |
| Semington | |
| Wiltshire | |
| BA14 6JX | |
| Auditors | Haines Watts |
| Newport Street | |
| Swindon | |
| Wiltshire | |
| SN1 3DU | |
| Bankers | Lloyds Bank |
| 38 Market Street | |
| Devizes | |
| Wiltshire | |
| SN10 1JD | |
| Solicitors | Goughs Solicitors |
| The Strand | |
| Calne | |
| Wiltshire | |
| SN11 0JU |
3
WILTSHIRE AIR AMBULANCE CHARITABLE TRUST FOR THE YEAR ENDED 31 OCTOBER 2021
Investment Managers
Brewin Dolphin Woodstock Court Blenheim Road Marlborough Wiltshire SN8 4AN
4
WILTSHIRE AIR AMBULANCE CHARITABLE TRUST
REPORT OF THE TRUSTEES
FOR THE YEAR ENDED 31 OCTOBER 2021
The Trustees, who are also directors of the Company for the purposes of company law, submit their annual report and the financial statements of Wiltshire Air Ambulance Charitable Trust for the year ended 31 October 2021. The Trustees have adopted the provisions of the Statement of Recommended Practice (SORP) “Accounting and Reporting by Charities” (FRS 102) in preparing the annual report and financial statements of the charity.
The financial statements have been prepared in accordance with the accounting policies set out in the notes to the accounts and comply with the Charity’s governing document, the Charities Act 2011 and Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland published on 16 July 2014 (as amended by Update Bulletin 1 published on 2 February 2016).
Objectives and activities
Charitable Objects and Aims
The Charity's governing document states that its charitable objective is "the relief of sickness and injury and protection of human life by raising sufficient funds to finance the provision and support of an Air Ambulance service for the County of Wiltshire and adjacent counties".
Public Benefit
The Trustees have had due regard to the Charity Commission guidance on public benefit.
The public benefit provided by the Charity is the relief of injury or sickness through rapid treatment and/or transport to a hospital or other care facility as appropriate. This benefit is available to anyone and everyone in Wiltshire and neighboring counties, resident or visitor, on the grounds of a fixed set of criteria, which take account of factors including clinical need, urgency, accessibility and distance to hospital. The use of these criteria in deploying the aircraft is regularly monitored and reviewed to ensure they are rigorously applied. No private benefit is given to anyone.
5
WILTSHIRE AIR AMBULANCE CHARITABLE TRUST
REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31 OCTOBER 2021
Main Objectives for the Year 2020/2021
In its tenth year as an independent charity and 31[st] year operating the air ambulance service in Wiltshire, the aims of the organisations were identified at a board and executive management team strategy day in April 2021 (later than usual – owing to the Covid lockdown which made meetings difficult).
These agreed aims were modest and reflected the fact that we were emerging from a global pandemic. The priority was to get the organisation back on an even keel and specifically focus on the following four objectives:
- Following a number of voluntary redundancies, to plan a restructure of the charity, especially the fundraising department, so that it is in the best possible position to emerge successfully from the pandemic. This will be effective from November 2021 (the period immediately following that covered by this review) consequential to the approval of the 2021/22 budget.
A new structure was adopted by the board and recruitment to key roles was ongoing throughout the ensuing period in sync with the easing of covid restrictions. This process will continue into the 2 years following that covered by this report.
- To agree and implement a new Strategic Plan for the next period.
A Strategic Plan was proposed to the board in April 2021 and following vigorous discussion, refined and adopted. This was published and circulated to stakeholders in August 2021
- 3 To continually modify and adapt the Income Generation Plan so as to maximize opportunities in the ever-changing fundraising landscape, with a special emphasis on digital platforms.
The Director of Income Generation and Communications held a workshop with her senior line reports and following scrutiny with the Director of Finance and Infrastructure updated the Plan and adapted priorities in December 2020.
- 4 Further to changes to the NHS commissioning arrangements and ambulance service localities protocols, together with the fact that we are consistently the most often deployed air ambulance service to Bath and its environs, we will from early 2021 onwards, expand our fundraising activities into include that area.
A full marketing strategy was created and commissioned, commencing early 2021 with door to door mailing in Bath and its surrounding area. This was followed up by proactive fundraising and communication engagements including radio and billboard advertising.
6
WILTSHIRE AIR AMBULANCE CHARITABLE TRUST
REPORT OF THE TRUSTEES
FOR THE YEAR ENDED 31 OCTOBER 2021
Achievements and performance
Operational Development Activities and Achievement:
Activities Funded - The Charity continued to fund the loan servicing and repayments along with the operating cost for the aircraft and maintains a Charity Services Team which includes all non-operational staff, consisting, at 31st October 2021, of twenty-four members of staff together with four contracted experts. Many of the Charity staff work part time or flexible hours so as to foster a supportive working environment. Five Pilots are employed by the charity, whereas the paramedics are seconded from the South Western Ambulance Service NHS Foundation Trust (SWAST).
Operational Statistics
We now record annual deployment statistics from January to December each year so as to conform with the national standard of all other air ambulance charities. This allows for like for like benchmarking in the analysis of data. In previous years we have reflected the tasking from 1st November to 31st October each year so as to align with the period covered in the annual report.
The consequence of this change is that the numbers stated in the following figure 1 relate to the period January to December 2021 (therefore including 2 months after the period covered in this report) and so in ensuing years we will be able to map percentage increases or decreases in overall tasking and specific types of tasking.
We now also capture more reliable data on the locality of our missions, as illustrated in figure 2
7
WILTSHIRE AIR AMBULANCE CHARITABLE TRUST
REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31 OCTOBER 2021
Figure 1 Figure 2
Operational Availability & Costs:
During the period under review, the Charity funded all the operational costs of the helicopter, including pilots. The NHS provided and paid the salaries of 7.2 whole time equivalent of our allocated paramedic cohort – totaling 12. One paramedic is of Operations Officer rank (OO) and this person is responsible for ensuring Ambulance Service Standard Operational Procedures (SOPs) are adhered to and acts as a link between the charity and the SWAST. Clinical governance and paramedic competencies and upskilling is overseen by Dr Maria Smith of Addenbrooke’s Hospital who attends the airbase regularly. Her cost is met by the charity by way of a cross-charge by her employing hospital. We are also supported by a minimum of 3 volunteer emergency medicine doctors and in late 2021 (the period immediately following the time covered in this report) began to “buy” regular time from their individual employing NHS hospitals so as to have doctors on board more frequently.
A variation to the original SLA with SWAST was agreed and signed in May 2021 to standardise the contribution SWAST makes to each Air Ambulance under their jurisdiction.
8
WILTSHIRE AIR AMBULANCE CHARITABLE TRUST
REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31 OCTOBER 2021
SWAST will provide the following:
-
7.2 WTE Qualified SP-CC’s including unsocial hours and on-cost payments
-
Fuel, insurance and driver training for all Rapid Response Vehicles
-
Standard issue (green) uniforms
-
PPE for all operational crew
Only the pay costs have been included in the financial statements as a donation received and associated helicopter costs. This amount has been included as £401,445 representing only the pay element, all additional costs are met by the charity.
The Charity is responsible for defining the strategic direction of the service, taking into account the expert opinions of the crew. Day to day mission activities are defined by the SOPs, which are agreed jointly.
Outcome and Impact
The charity attends patients at the scene of an accident or other medical emergency, stabilising them at scene and then often transfers them by air into the care of an emergency hospital. From the point of handover, it is difficult to follow the entire patient journey and document outcomes because of patient confidentiality safeguards and data protection laws. However, when the patient or their family contact us afterwards, we have received some very strong and often moving anecdotal evidence of the impact which the service has had, not only for the patients but also their families, friends and wider communities. Where patients give us their permission, their stories are featured in our newsletters, films, websites and other media to demonstrate to the public the real difference their fundraising makes.
9
WILTSHIRE AIR AMBULANCE CHARITABLE TRUST
REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31 OCTOBER 2021
~~Financial review~~
Fundraising, Income Generation Activities and Achievements
The financial performance of the main income streams is covered in more detail in the Finance Review below, but the trustees report that in its tenth year as an independent charity, the income of the charity was £ 4.35 million. During the year under review the charity announced that its operating costs would rise from £3.75 million pa to £4 million pa, so it is encouraging that this target was met; indeed it was exceeded. Given the extraordinary challenges the charity, along with all other charities, faced in the year under review, namely the ongoing impacts on all fundraising and fundraising events on account of the global Covid pandemic, this must we welcomed an as incredible achievement.
The cost of fundraising was 16p in every £ spent and for every £1 spent on fundraising the charity raised £6.34. Expenditure directly on the operation of the service was 70%.
Performance Review
Overall income in 2020/21 – including a modest government covid-related grant of £33k - was £4,346,541. This continues to be most encouraging in view of the fact that less than three quarters of a million people live in Wiltshire and Swindon, giving us a small population from which to raise funds. We also raise funds in a county where population density is only 1.4 persons per hectare as compared to 4.1 per hectare which is the figure for England as a whole.
Key items:
-
The Lottery , (which along with legacies is one of our two largest income streams), held its own during the period of Covid lockdowns and as in 2019/20 generated £1.3 million of income.
-
[After a dip in ] [Grant and Trust Income][ in 2019/20, it is encouraging that we saw an 18% ] recovery in 2020/21 rising to £105,869 from £89,521. Much of this improvement will be down to our continued use of an expert external grants and trusts researcher.
-
[After being disappointed in 2018/19 by the fall in our ] [Legacy Income][, it was pleasing to ] report last year that this had recovered to £844,320. This upward trend has continued and in the year under review we saw a very pleasing further increase of 46% to £1,230,943. The board remains mindful of the fact that legacies cannot be forecast or predicted and that we will always have good years and not so good years.
-
[It was disappointing that both ] [Community Fundraising][ and ] [Recycling Income][ were down ] in the year under review by 27% and 49% respectively. However, the fall in both income streams is easily explained by the Covid lockdowns which led to the cancellation of most fundraising events and participation hesitancy because of lingering apprehensions about public gatherings and a temporary suspension by our recycling partners.
10
WILTSHIRE AIR AMBULANCE CHARITABLE TRUST
REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31 OCTOBER 2021
- [Notwithstanding the lockdown impacts on Community Fundraising, it is pleasing to see ] that Corporate Donations increased as did (rather surprisingly) Events organized directly by the charity.
Volunteers
When volunteers are recruited, following a Basic DBS check, a full induction process is given as part of their training, along with training meetings and any additional upskilling as and when required. Upon recruitment, each volunteer will receive an official ID badge, lanyard and polo shirt. Wiltshire Air Ambulance cannot function without its cohort of dedicated volunteers who support the charity in various ways. Such support includes speaking to clubs and groups, selling branded merchandise at events, helping with office administration, or serving in our charity shop in Devizes to mention but a few examples. At the present time we have 101 active volunteers . During lockdown, we were able to continue to keep in touch via Zoom meetings and deliver any updates, so our volunteers felt valued even though we were not able to see them face to face. Since restriction have been lifted, we have seen an increase of interest to volunteer for Wiltshire Air Ambulance. Our volunteer list is reviewed annually.
Investment Powers and Policy
Under the Charity's Memorandum & Articles of Association, the Trustees are given investment powers, subject to the restrictions imposed by the Trustee Act 2000.
Our approach to risk is cautious and the board has adopted an ethical investment policy to ensure that its investments do not conflict with its aims. This policy precludes direct or indirect investment in companies that generate more than 10% of revenues from alcohol or tobacco. We will not invest any monies in Government Bonds or companies trading in countries where there are oppressive regimes, which do not uphold basic human rights.
Reserves policy:
The current Reserves Policy is to hold twelve months of planned expenditure which we calculate to be £4 million. Additionally, the board has made a designation of £1 million towards the purchase of a replacement helicopter circa 2025 and other mission critical projects. There are surplus funds which are mainly managed on a discretionary basis by Brewin Dolphin.
As at 31 October 2021, the total funds held by the group were £9,764,753, of which £3,972 was represented by restricted funds, £1,646,511 by designated funds and general unrestricted funds of £9,038,601. £75,669 of the general unrestricted funds belong to the trading subsidiary.
Free Reserves at year end were £3,684,503 which is just below the target policy level.
11
WILTSHIRE AIR AMBULANCE CHARITABLE TRUST
REPORT OF THE TRUSTEES
FOR THE YEAR ENDED 31 OCTOBER 2021
Plans for 2021/22
During the period under review the trustees consulted on a new 3 year Strategic Plan which was subsequently adopted in August 2021. This plan not only sets out broad objectives but some specific priorities which are as follow:
SPECIFIC STRATEGIC PRIORITIES.
1. Clinical Upskilling
We will enhance and improve clinical delivery for the people of Wiltshire, Bath and surrounding areas, continuously advancing rapid response critical care services to patients. We will be recognised as a leading provider of pre-hospital care.
2. Succession Planning
We will ensure robust succession planning. The charity will have in place an effective succession plan for the appointment of the next Chief Executive and Chair of trustees. Similarly, a succession plan will be developed with regards to other senior post holders and trustees.
3. Digital Culture
We will develop and implement a digital culture to fit the new ways of working. This will see an expansion of income opportunities through digital platforms, while assisting our aspirations to become a paperless organisation.
4. Income Generation
We aspire to grow income so that it is consistently above £4 million per annum to support our services.
5. Education
We aim to educate every child in Wiltshire, Bath and surrounding areas, through our Emergency Awareness Training programme. We see this as an essential part of our wider mission in helping to save lives.
5. Aircraft
We will investigate replacing our existing aircraft over the next three to five years.
12
WILTSHIRE AIR AMBULANCE CHARITABLE TRUST
REPORT OF THE TRUSTEES
FOR THE YEAR ENDED 31 OCTOBER 2021
6. Environment
The charity will champion an environmentally conscious culture to preserve resources and seek to utilise alternative fuels and reduce any environmental impact of our facilities and operations.
Principal Risk and Uncertainties facing the charity
The Trustees have in place a formal risk management process to assess Strategic and Operational Risks and implement risk management strategies. This involves identifying the types of risks the charity faces, prioritising them in terms of potential impact and likelihood of occurrence and identifying means of mitigating the risks. The Executive Management Team keeps all Risks under review, focusing on risk areas in each EMT meeting. Every board member has an overseeing responsibility for allocated areas of risk and any changes to the risk profile as recommended by the EMT are notified to the risk holder and wider board for comment and amendment. The Risk Register is an agenda item at every board meeting.
The charity has clear internal procedures for preventing fraud and theft and protecting the Charity and the public and it has a policy of zero tolerance of the same.
13
WILTSHIRE AIR AMBULANCE CHARITABLE TRUST
REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31 OCTOBER 2021
Structure, governance and management
Governing document
The Wiltshire Air Ambulance Charitable Trust was formed in 2011 in order to raise and receive funds to provide an emergency response ambulance helicopter service primarily in the county of Wiltshire. It is governed by its Memorandum and Articles of Association dated 11th October 2011. These were revised in June 2015 and also in December 2019.
Appointment of Trustees
The Board is aware of the need for a broad mix of skills and experience. It has in the past undertaken a skills audit to ascertain criteria for the recruitment of Trustees. In accordance with the Charity's Scheme of Delegation, either the Chairman, a serving Trustee or the CEO can nominate Trustees, whose subsequent appointment must be approved by the Board. Trustees are appointed by the Board having first met with the Chair, Vice Chair and Chief Executive, circulated a personal statement in support of their nomination and attended an informal gathering with the remainder of the Board.
Trustee Induction and Training
An induction process has been developed and formal governance training is provided from time to time. A Trustee Handbook (The Good Trustee Guide) is presented to each new Trustee together with a complete folder of all legal papers, policy documents, budgets and the up-to-date risk register. New Trustees have an orientation briefing including a visit to the Airbase. During the induction, they also meet key employees and, where possible, key volunteers. Trustees are encouraged to attend appropriate external training events to facilitate the undertaking of their role.
Structure of the Organisation
The Board meets at least 6 times a year and additional specific board meetings are convened as needed.
Term of Office
Trustees are appointed for an initial term of one year and may be re-appointed for a further four consecutive terms; the first of those terms to be for two years, the second, third and fourth of those terms to be for three years thus giving greater continuity.
Currently, no person may hold office as a Director of the Charity for a combined term of more than Twelve years.
14
WILTSHIRE AIR AMBULANCE CHARITABLE TRUST
REPORT OF THE TRUSTEES
FOR THE YEAR ENDED 31 OCTOBER 2021
Roles & Responsibilities:
Trustees’ roles and responsibilities are clearly defined within a Scheme of Delegation. A Chief Executive is appointed by the Trustees to manage the day-to-day operations of the Charity. To facilitate efficient management of the Organisation, the Chief Executive has delegated authority, within limits set by the Trustees, for matters including finance, fundraising, public relations and marketing and employment. The parameters of the Chief Executive's authority are clearly defined within the Scheme of Delegation referred to above. The Charity has enshrined, within its Memorandum and Articles, clear rules with regards to Trustee’s interaction and involvement with staff.
The Charity employs professional staff for managing the Charity and fundraising. The staff are accountable to the Chief Executive who is accountable to the Trustees. Everyone within the Charity understands that ultimate accountability is to the people, businesses and community groups of Wiltshire who make the Charity's activities and achievements possible through their ongoing support.
Arrangements for setting the pay and remuneration of key management personnel
The rate of pay of the Chief Executive is set by the board. The board also reviews on an annual basis an organisation-wide annual percentage increment and increases pay if appropriate and affordable. The Chief Executive, under delegated powers through a Scheme of Delegation, sets the pay and conditions of members of the Executive Management Team within the boundaries of the annual pay budget as agreed by the board each year.
Related Parties
The helicopter is part of an integrated response to medical sickness and emergencies provided by the South Western Ambulance Service NHS Foundation Trust (SWAST). SWAST deploy the helicopter from an Emergency Control Centre and also fund some of the paramedics who serve on the helicopter.
The helicopter is located at the Wiltshire Air Ambulance airbase in Semington. The associated aviation management is undertaken by the Director of Aviation and supported by the Chief Pilot and third party organisations providing maintenance and continuing airworthiness services.
15
WILTSHIRE AIR AMBULANCE CHARITABLE TRUST
REPORT OF THE TRUSTEES
FOR THE YEAR ENDED 31 OCTOBER 2021
Information on fundraising practices
The charity follows the Fundraising Regulators Code of Practice and complies with the key principles embodied in the Code. As such, we are committed to high standards. We strive to be honest, open, transparent, respectful, fair, reasonable and accountable as more fully explained overleaf.
-
[We do all we can to ensure that fundraisers, volunteers and fundraising contractors working with us ] to raise funds comply with the Code.
-
[We comply with the law including those that apply to data protection, health and safety and the ] environment
-
[We tell the truth and do not exaggerate ]
-
[We do what we say we are going to do ]
-
[We answer all reasonable questions about our fundraising activities and costs ]
-
[We are clear about who we are, what we do and how your gift is used ]
-
[Where we have a promotional agreement with a commercial company, we make clear how much of ] the purchase price we receive
-
[We give a clear explanation of how people can make a gift and amend a regular commitment ]
-
[We respect the rights, dignities and privacy of our supporters and beneficiaries ]
-
[We will not put undue pressure on anyone to make a gift and if they do not want to give or wish to ] cease giving, we will respect their decision
-
[If people tell us that they don’t want us to contact them in a particular way, we will not do so ]
-
[We take care not to use any images or words that cause unjustifiable distress or offence ]
-
[We take care not to cause unreasonable nuisance or disruption ]
-
[If someone is unhappy with anything we have done whilst fundraising, they can contact us to make ] a complaint.
-
[We have a complaints procedure, a copy of which is available on request. If we cannot resolve a ] complaint, we accept the authority of the Fundraising Regulator to make a final adjudication
16
WILTSHIRE AIR AMBULANCE CHARITABLE TRUST
REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31 OCTOBER 2021
Tower Lotteries
Administration of our lottery (including canvassing) is managed on the charity’s behalf by Tower Lottery Partnership (Tower), an experienced Gambling Commission accredited External Lottery Manager specialising in air ambulance lotteries. Whilst neither Wiltshire Air Ambulance nor Tower discriminates on the basis of age or disability, the ethos and policies of both organisations is reflected in the extensive social responsibility training and dementia awareness guidance that has taken place over the past few years. The canvassers are expected to adhere to a very clear Code of Conduct. Tower has an extensive training programme, and issues canvasser guidelines, which include the following;
-
[Not allowing canvassers to enter people’s homes. ]
-
[Not knocking on doors with no cold-calling stickers. ]
-
[Leaving the property if somebody does not wish to discuss the issue further. ]
-
[In the case of store bookings, ensuring that once a person has moved away from the canvasser, ] that the canvasser does not attempt to continue the conversation
-
[In no circumstances, should a canvasser attempt to make a person feel guilty by suggesting that the ] charity will suffer harm without the individual’s support.
-
[Canvassers always state that the potential supporter should only spend what they can afford. ]
Tower also conducts feedback calls to ensure that these standards are being maintained.
17
WILTSHIRE AIR AMBULANCE CHARITABLE TRUST
REPORT OF THE TRUSTEES
FOR THE YEAR ENDED 31 OCTOBER 2021
Wiltshire Air Ambulance is registered with the Gambling Commission, is a member of the Lotteries Council and Air Ambulances UK (AA/UK). Some key staff involved in fundraising are also members of The Institute of Fundraising.
During the year under review the charity had no cause to monitor the fundraising activities of any of its staff or volunteers.
The charity receives regular feedback and enquiries, both via traditional channels and, increasingly, social media. Managing these during the pandemic and resultant lockdowns, with charity staff working remotely, posed additional challenges for the team, however only seven complaints were escalated beyond the initial contact, and all were resolved without full escalation to the Board of Trustees. No issues were referred to the Fundraising Regulator or Charity Commission.
-
Failure to respond to initial enquiry during stated timeframe – 3
-
Aviation related complaints (noise/disturbance) – 2
-
Complaints about lottery canvasser - 2
Statement of Trustees’ responsibilities
The Trustees (who are also directors of Wiltshire Air Ambulance Charitable Trust for the purposes of company law) are responsible for preparing the Trustees’ Report and the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice).
Company law requires the trustees to prepare financial statements for each financial year, which give a true and fair view of the state of affairs of the charitable company and of the incoming resources and application of resources, including the income and expenditure, of the charitable company for that period. In preparing these financial statements, the trustees are required to:
-
select suitable accounting policies and then apply them consistently.
-
observe the methods and principles in the Charities SORP 2015 (FRS 102).
-
make judgements and estimates that are reasonable and prudent.
-
state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements.
18
WILTSHIRE AIR AMBULANCE CHARITABLE TRUST
REPORT OF THE TRUSTEES
FOR THE YEAR ENDED 31 OCTOBER 2021
- prepare the financial statements on a going concern basis unless it is inappropriate to presume that the charitable company will continue in operation
The Trustees are responsible for keeping proper accounting records which disclose with reasonable accuracy at any time the financial position of the charitable company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the charitable company and hence for taking reasonable steps for the detection and prevention of fraud and other irregularities.
The Trustees are responsible for the maintenance and integrity of the corporate and financial information included on the charitable company's website. Legislation in the United Kingdom governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.
Statement of disclosure of information to auditors
We, as the directors of the company who held office at the date of approval of these financial statements as set out on page 1 each confirm, so far as we are aware, that:
-
there is no relevant audit information of which the company's auditors are unaware; and
-
we have taken all the steps that we ought to have taken as directors in order to make ourselves aware of any relevant audit information and to establish that the company's auditors are aware of this information.
Preparation of the report
This report has been prepared taking advantage of the small companies’ exemption of section 415A of the Companies Act 2006.
AUDITORS
The auditors, Haines Watts, will be proposed for re-appointment at the forthcoming Annual General Meeting.
Report of the trustees approved by order of the board of trustees, as the company directors, on ............................................. and signed on the board's behalf by:
............................................. Chris Lear Chair of the Trustees
19
REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS AND TRUSTEES OF WILTSHIRE AIR AMBULANCE CHARITABLE TRUST
Opinion
We have audited the financial statements of Wiltshire Air Ambulance Charitable Trust (the 'parent charitable company') at its subsidiary for the year ended 31 October 2021 which comprise the group Statement of Financial Activities, the group and parent Statement of Financial Position, group and parent Statement of Cash Flows and notes to the financial statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice), including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland'.
In our opinion the financial statements:
-
give a true and fair view of the state of the group’s and the parent charitable company's affairs as at 31 October 2021 and of the group’s incoming resources and application of resources, including its income and expenditure, for the year then ended;
-
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice, including Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland'; and
-
have been prepared in accordance with the requirements of the Companies Act 2006 and Charities Act 2011.
Basis for opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditors responsibilities for the audit of the financial statements section of our report. We are independent of the charitable company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC's Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
We have nothing to report in respect of the following matters in relation to which the ISAs (UK) require us to report to you where:
the trustees' use of the going concern basis of accounting in the preparation of the financial statements is not appropriate; or
the trustees have not disclosed in the financial statements any identified material uncertainties that may cast significant doubt about the charity's ability to continue to adopt the going concern basis of accounting for a period of at least twelve months from the date when the financial statements are authorised for issue.
However, not all future events or conditions can be predicted. The COVID-19 viral pandemic is one of the most significant global economic events with unprecedented levels of uncertainty of outcomes. It is therefore difficult to evaluate all of the potential implications on the charity’s trade, funders, suppliers and wider economy. The Trustees’ view on the impact of COVID-19 is disclosed in the accounting policies note on page 36.
20
REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS AND TRUSTEES OF WILTSHIRE AIR AMBULANCE CHARITABLE TRUST
Other information
The trustees are responsible for the other information. The other information comprises the information included in the annual report, other than the financial statements and our Report of the Independent Auditors thereon.
Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact. We have nothing to report in this regard.
Opinion on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit:
-
the information given in the Report of the Trustees (incorporating the directors’ report) for the financial year for which the financial statements are prepared is consistent with the financial statements; and
-
the Report of the Trustees (incorporating the directors’ report) has been prepared in accordance with applicable legal requirements.
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and parent charitable company and its environment obtained in the course of the audit, we have not identified material misstatements in the Report of the Trustees.
We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:
-
Adequate and sufficient accounting records have not been kept or returns adequate for our audit have not been received from branches not visited by us; or
-
the parent charitable company’s financial statements are not in agreement with the accounting records and returns; or
-
certain disclosures of trustees' remuneration specified by law are not made; or
-
we have not received all the information and explanations we require for our audit; or
-
the trustees are not entitled to prepare the financial statements in accordance with the small companies regime and take advantage of the small companies exemption in preparing the directors’ report and take advantage of the small companies exemption for the requirement to prepare a strategic report.
21
REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF WILTSHIRE AIR AMBULANCE CHARITABLE TRUST
Responsibilities of trustees
As explained more fully in the Statement of Trustees Responsibilities, the trustees (who are also the directors of the charitable company for the purposes of company law) are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the trustees determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.
In preparing the financial statements, the trustees are responsible for assessing the group’s and parent charitable company's ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the trustees either intend to liquidate group or the parent charitable company or to cease operations, or have no realistic alternative but to do so.
Our responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue a Report of the Auditors that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
The extent to which our procedures are capable of detecting irregularities, including fraud is detailed below:
We obtained an understanding of the legal and regulatory framework applicable to both the group itself and the industry in which it operates. We identified areas of laws and regulations that could reasonably be expected to have a material effect on the financial statements from our sector experience and through discussion with the trustees and other management. The most significant were identified as the Companies Act 2006, UK GAAP (FRS102) and relevant tax legislation.
We considered the extent of compliance with those laws and regulations as part of our procedures on the related financial statements. Our audit procedures included:
-
making enquires of trustees and management as to where they consider there to be a susceptibility to fraud and whether they have any knowledge or suspicion of fraud;
-
obtaining an understanding of the internal controls established to mitigate risks related to fraud or noncompliance with laws and regulations;
-
assessing the design effectiveness of the controls in place to prevent and detect fraud;
-
assessing the risk of management override including identifying and testing journal entries;
-
challenging the assumptions and judgements made by management in its significant accounting estimates.
Despite the audit being planned and conducted in accordance with ISAs (UK) there remains an unavoidable risk that material misstatements in the financial statements may not be detected owing to inherent limitations of the audit, and that by their very nature, any such instances of fraud or irregularity likely involve collusion,
22
REPORT OF THE INDEPENDENT AUDITORS TO THE MEMBERS OF WILTSHIRE AIR AMBULANCE CHARITABLE TRUST
forgery, intentional misrepresentations, or the override of internal controls. A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council's website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our Report of the Auditors.
Use of our report
This report is made solely to the charitable company's members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the charitable company's members those matters we are required to state to them in an auditors' report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the charitable company and the charitable company's members as a body, for our audit work, for this report, or for the opinions we have formed.
Susan Plumb ACA (Senior Statutory Auditor) for and on behalf of Haines Watts Chartered Accountants & Statutory Auditors Old Station House Station Approach Newport Street Swindon Wiltshire SN1 3DU
Date: .............................................
23
WILTSHIRE AIR AMBULANCE CHARITABLE TRUST
GROUP STATEMENT OF FINANCIAL ACTIVITIES
(including Income and Expenditure account) FOR THE YEAR ENDED 31 OCTOBER 2021
| Unrestricted funds Notes £ INCOME AND ENDOWMENTS FROM Donations and legacies 3 2,761,766 Other trading activities 4 1,518,550 Investment income 5 50,012 Total 4,330,328 EXPENDITURE ON Raising funds 6 685,419 Charitable activities 7-9 Helicopter operating costs 2,914,265 Operation of charity 562,540 Total 4,162,224 Net gains/(losses) on investments 501,650 NET INCOME/(EXPENDITURE) 669,754 Transfers between funds 20 10,162 Net movement in funds 679,916 RECONCILIATION OF FUNDS Total funds brought forward 9,080,865 TOTAL FUNDS CARRIED FORWARD 9,760,781 |
2021 2020 Restricted funds Total funds Total funds £ £ £ 16,213 2,777,979 2,871,946 - 1,518,550 1,509,424 - 50,012 52,190 16,213 4,346,541 4,433,560 - 685,419 680,497 5,903 2,920,168 2,703,188 562,540 600,991 5,903 4,168,127 3,984,676 - 501,650 (116,700) 10,310 680,064 332,184 (10,162) - - 148 680,064 332,184 3,824 9,084,689 8,752,505 3,972 9,764,753 9,084,689 |
|---|---|
The Statement of Financial Activities includes all gains and losses recognised in the year. All income and expenditure is derived from continuing activities.
24
WILTSHIRE AIR AMBULANCE CHARITABLE TRUST
GROUP STATEMENT OF FINANCIAL POSITION AT 31 OCTOBER 2021
| Notes FIXED ASSETS Tangible assets 13 Investments 14 CURRENT ASSETS Stocks 15 Debtors 16 Cash at bank CREDITORS Amounts falling due within one year 17 NET CURRENT ASSETS TOTAL ASSETS LESS CURRENT LIABILITIES CREDITORS Amounts falling due after more than one year 18 NET ASSETS FUNDS 20 Unrestricted funds Restricted funds TOTAL FUNDS |
Unrestricted funds £ 6,453,377 3,899,186 10,352,563 25,650 1,426,418 592,392 2,044,460 (1,029,298) 1,015,162 11,367,725 (1,606,944) 9,760,781 |
Restricted funds £ - - - - - 3,972 3,972 - 3,972 3,972 - 3,972 |
2021 Total funds £ 6,453,377 3,899,186 10,352,563 25,650 1,426,418 596,364 2,048,432 (1,029,298) 1,019,134 11,371,697 (1,606,944) 9,764,753 9,760,781 3,972 9,764,753 |
2020 Total funds £ 7,245,042 2,366,170 9,611,212 18,865 1,232,774 1,321,236 2,572,875 (1,075,787) 1,497,088 11,108,300 (2,023,611) 9,084,689 9,080,865 3,824 9,084,689 |
|---|---|---|---|---|
25
The notes form part of these financial statements
WILTSHIRE AIR AMBULANCE CHARITABLE TRUST
GROUP STATEMENT OF FINANCIAL POSITION - CONTINUED AT 31 OCTOBER 2021
The financial statements are prepared in accordance with the special provisions of Part 15 of the Companies Act relating to small companies.
The financial statements were approved by the Board of Trustees on ............................................. and were signed on its behalf by:
............................................. Chris Lear Chair of the Trustee
26
The notes form part of these financial statements
WILTSHIRE AIR AMBULANCE CHARITABLE TRUST
CHARITY STATEMENT OF FINANCIAL POSITION AT 31 OCTOBER 2021
| Notes FIXED ASSETS Tangible assets 13 Investments 14 CURRENT ASSETS Stocks 15 Debtors 16 Cash at bank CREDITORS Amounts falling due within one year 17 NET CURRENT ASSETS TOTAL ASSETS LESS CURRENT LIABILITIES CREDITORS Amounts falling due after more than one year 18 NET ASSETS FUNDS 20 Unrestricted funds Restricted funds TOTAL FUNDS |
Unrestricted funds £ 6,446,327 3,904,186 10,350,513 15,228 1,435,980 515,329 1,966,537 (1,024,994) 941,543 11,292,056 (1,606,944) 9,685,112 |
Restricted funds £ - - - - - 3,972 3,972 - 3,972 3,972 - 3,972 |
2021 Total funds £ 6,446,327 3,904,186 10,350,513 15,228 1,435,980 519,301 1,970,509 (1,024,994) 945,515 11,296,028 (1,606,944) 9,689,084 9,685,112 3,972 9,689,084 |
2020 Total funds £ 7,236,208 2,371,170 9,607,378 9,625 1,260,978 1,265,946 2,536,549 (1,070,982) 1,465,567 11,072,945 (2,023,611) 9,049,334 9,045,510 3,824 9,049,344 |
|---|---|---|---|---|
27
The notes form part of these financial statements
WILTSHIRE AIR AMBULANCE CHARITABLE TRUST
CHARITY STATEMENT OF FINANCIAL POSITION - CONTINUED AT 31 OCTOBER 2021
The financial statements are prepared in accordance with the special provisions of Part 15 of the Companies Act relating to small companies.
The financial statements were approved by the Board of Trustees on ............................................. and were signed on its behalf by:
............................................. C Lear Chair of the Trustee
28
The notes form part of these financial statements
WILTSHIRE AIR AMBULANCE CHARITABLE TRUST
GROUP STATEMENT OF CASH FLOWS FOR THE YEAR ENDED 31 OCTOBER 2021
| Notes Cash flows from operating activities: Cash generated from operations 1 Net cash provided by operating activities Cash flows from investing activities: Purchase of tangible fixed assets Purchase of fixed asset investments Sale of tangible fixed assets Sale of fixed asset investments Interest/dividends received Net cash provided by (used in) investing activities Cash flows from financing activities: Capital repayments in year Net cash provided by (used in) financing activities Change in cash and cash equivalents in the reporting period Cash and cash equivalents at the beginning of the reporting period Cash and cash equivalents at the end of the reporting period |
2021 £ 694,801 694,801 (21,653) (1,358,084) - 326,718 50,012 (1,003,007) (416,666) (416,666) (724,872) 1,321,236 596,364 |
2020 £ 675,336 675,336 (49,440) (716,711) - 680,767 52,190 (33,194) (190,973) (190,973) 451,169 870,067 1,321,236 |
|---|---|---|
29
The notes form part of these financial statements
WILTSHIRE AIR AMBULANCE CHARITABLE TRUST
NOTES TO THE GROUP STATEMENT OF CASH FLOWS FOR THE YEAR ENDED 31 OCTOBER 2021
1. RECONCILIATION OF NET INCOME/(EXPENDITURE) TO NET CASH FLOW FROM OPERATING ACTIVITIES
| Net income/(expenditure) for the reporting period (as per the statement of financial activities) Adjustments for: Depreciation charges (Gain)/loss on investments Loss on disposal of fixed assets Interest/dividend received (Increase)/decrease in stocks (Increase)/decrease in debtors (Decrease)/increase in creditors Net cash provided by (used in) operating activities |
2021 £ 680,064 803,615 (501,650) 9,703 (50,012) (6,785) (193,645) (46,489) 694,801 |
2020 £ 322,184 655,400 116,700 - (52,190) 6,951 (447,947) 64,238 675,336 |
|---|---|---|
30
The notes form part of these financial statements
WILTSHIRE AIR AMBULANCE CHARITABLE TRUST
CHARITY STATEMENT OF CASH FLOWS FOR THE YEAR ENDED 31 OCTOBER 2021
| Notes Cash flows from operating activities: Cash generated from operations 1 Net cash provided by (used in) operating activities Cash flows from investing activities: Purchase of tangible fixed assets Purchase of fixed asset investments Sale of fixed asset investments Interest/dividends received Net cash provided by (used in) investing activities Cash flows from financing activities: Capital repayments in year Net cash provided by (used in) financing activities Change in cash and cash equivalents in the reporting period Cash and cash equivalents at the beginning of the reporting period Cash and cash equivalents at the end of the reporting period |
2021 £ 673,029 673,029 (21,653) (1,358,084) 326,718 50,012 (1,003,008) (416,666) (416,666) (746,645) 1,265,946 519,301 |
2020 £ 675,939 675,939 (49,299) (716,711) 680,767 52,190 (33,053) (190,973) (190,973) 451,913 814,033 1,265,946 |
|---|---|---|
31
WILTSHIRE AIR AMBULANCE CHARITABLE TRUST
NOTES TO THE CHARITY STATEMENT OF CASH FLOWS FOR THE YEAR ENDED 31 OCTOBER 2021
1. RECONCILIATION OF NET INCOME/(EXPENDITURE) TO NET CASH FLOW FROM OPERATING ACTIVITIES
| Net income/(expenditure) for the reporting period Adjustments for: Depreciation charges Loss/(gain) on investments Loss on disposal of fixed assets Interest/dividends received Decrease/(increase) in stocks (Increase)/decrease in debtors (Decrease)/increase in creditors Net cash provided by (used in) operating activities |
2021 £ 639,750 801,831 (501,650) 9,703 (50,012) (5,603) (175,002) (45,988) 673,029 |
2020 £ 336,848 653,585 116,700 - (52,190) 2,782 (446,611) 64,825 675,939 |
|---|---|---|
32
WILTSHIRE AIR AMBULANCE CHARITABLE TRUST
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 OCTOBER 2021
1. ACCOUNTING POLICIES
General information
Wiltshire Air Ambulance Charitable Trust is a charitable company established in England and Wales. In the event of the charity being wound up, the liability in respect of the guarantee is limited to £1 per member of the charity. The address of the registered office and nature of the charity’s operations is given in the report of the trustees.
Basis of preparing the financial statements
The group financial statements of the charitable company, which is a public benefit entity under FRS 102, have been prepared in accordance with the Charities SORP (FRS 102) 'Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2015)', Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006. The financial statements have been prepared on a going concern basis and under the historical cost convention with the exception of investments which are included at fair value.
The financial statements are prepared in sterling which is the functional currency of the charity and rounded to the nearest £1.
These group financial statements consolidate the results of the charity and its wholly-owned subsidiary Your Air Ambulance, both of which make up their financial statements to 31 October. A separate statement of financial activities for the charity itself is not presented because the charity has taken advantage of the exemptions afforded by Section 408 of the Companies Act 2016.
Income
All income is recognised in the Statement of Financial Activities once the charity has entitlement to the funds, it is probable that the income will be received and the amount can be measured reliably.
For donations to be recognised the charity will have been notified of the amounts and the settlement date in writing. If there are conditions attached to the donation and this requires a level of performance before entitlement can be obtained then income is deferred until those conditions are fully met or the fulfilment of those conditions is within the control of the charity and it is probable that they will be fulfilled.
Donated facilities and donated professional services are recognised in income at their fair value when their economic benefit is probable, it can be measured reliably and the charity has control over the item. Fair value is determined on the basis of the value of the gift to the charity. For example, the amount the charity would be willing to pay in the open market for such facilities and services. A corresponding amount is recognised as expenditure.
No amount is included in the financial statements for volunteer time in line with the Charity SORP (FRS 102).
For legacies, entitlement is the earlier of the charity being notified of the impending distribution or the legacy being received. At this point income is recognised. On occasion, legacies will be notified to the charity however, it is not possible to measure the amount expected to be distributed. On these occasions, the legacy is treated as a contingent asset.
Income from trading activities includes income earned from fundraising events and trading activities,
33
WILTSHIRE AIR AMBULANCE CHARITABLE TRUST
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 OCTOBER 2021
1. ACCOUNTING POLICIES - continued
Income (continued)
including a lottery, to raise funds for the charity. Income is received in exchange for supplying goods and services in order to raise funds and is recognised when entitlement has occurred. Lottery income is received net of any prizes and fees attributable to the running of the lottery.
The charity received government and other grants. Income from government and other grants are recognised at fair value when the charity has entitlement after any performance conditions have been met, it is probable that the income will be received and the amount can be recognised reliably. If entitlement is not met then these amounts are deferred.
Investment income is earned from holding assets for investment purposes such as shares and property. It includes dividend and interest income.
Expenditure
Liabilities are recognised as expenditure as soon as there is a legal or constructive obligation committing the charity to that expenditure, it is probable that a transfer of economic benefits will be required in settlement and the amount of the obligation can be measured reliably. Expenditure is accounted for on an accruals basis and has been classified under headings that aggregate all cost related to the category. Where costs cannot be directly attributed to particular headings, they have been allocated to activities on a basis consistent with the use of resources.
Costs of raising funds include the costs of attracting donations and legacies as well as the costs of trading for fundraising activities and the cost of commercial trading.
Expenditure on charitable activates includes the costs incurred in the delivery of its activities and services for its beneficiaries. It includes costs that can be allocated directly to such activities as well as costs of an indirect nature to support them.
Helicopter operating costs are those costs which relate directly to the aircraft, which include but is not limited to the standing charge, flying hours, fuel, paramedics and medical equipment, as well as running costs of the operations centre.
Where applicable, irrecoverable VAT is charged as an expense against the activities for which the expenditure arose. VAT notice 1001 allows the charity to reclaim VAT on all non-business activities.
Allocation and apportionment of costs
Support costs are those that assist the work of the charity but do not directly represent charitable activities and include office costs, governance costs, and administrative payroll costs. Where support costs cannot be attributable to particular headings, they have been allocated to cost of fund raising and expenditure on charitable activities on a basis consistent with their use.
Analysis of these costs is given in note 9.
34
WILTSHIRE AIR AMBULANCE CHARITABLE TRUST
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 OCTOBER 2021
1. ACCOUNTING POLICIES - continued
Tangible fixed assets
Tangible fixed asset are stated at cost (or deemed cost) or valuation less accumulated depreciation and accumulated impairment losses. Costs includes costs directly attributable to making the asset capable of operating as intended. Only fixed assets costing more than £5,000 individually are capitalised (except medical equipment where the capitalisation threshold is £5,000 of the whole year).
Depreciation is provided at the following annual rates in order to write off the cost less estimated residual value of each asset over its estimated useful life as follows:-
| Land | Not depreciated |
|---|---|
| Buildings | 4% straight line |
| Buildings – fixtures & fittings | 15% reducing balance |
| Helicopter | 10% straight line |
| Helicopter and airfield equipment | 10% straight line |
| Aviation equipment | 10% straight line |
| Other Fixtures & fittings | 33% straight line |
| Medical equipment | 33% straight line |
| Motor vehicles | 25% reducing balance |
Investments
Investments are initially recognised at fair value which is normally the transaction price excluding any transaction costs. Subsequently they are measured at fair value with changes recognised in ‘net gains / losses on investments’ in the SOFA if the shares are publicly traded or their fair value can be measured reliably.
Stocks & work in progress
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell.
Costs include all costs of purchase, costs of conversion and other costs incurred in bringing stock to its present location and condition.
Debtors and creditors
Debtors and creditors with no stated interest rates are recorded at transaction price. Any losses arising from impairment are recognised in expenditure.
Leases
Assets acquired under finance leases are capitalised and depreciated over the shorter of the lease term and the expected useful life of the asset. Minimum lease payments are apportioned between the finance charge and the reduction of the outstanding lease liability using the effective interest method. The related obligations, net of future finance charges, are included in creditors.
Rentals payable under operating lease are charged to the SOFA on a straight line basis over the period of the lease.
35
WILTSHIRE AIR AMBULANCE CHARITABLE TRUST
NOTES TO THE FINANCIAL STATEMENTS - CONTINUED FOR THE YEAR ENDED 31 OCTOBER 2021
1. ACCOUNTING POLICIES - continued
Taxation
The charity is exempt from corporation tax on its charitable activities.
Fund accounting
Unrestricted funds can be used in accordance with the charitable objectives at the discretion of the trustees.
Designated funds comprise unrestricted funds that have been set aside by the trustees for a particular purpose.
Restricted funds can only be used for particular restricted purposes within the objects of the charity. Restrictions arise when specified by the donor or when funds are raised for particular restricted purposes.
Further explanation of the nature and purpose of each fund is included in the notes to the financial statements.
Pension costs and other post-retirement benefits
The charitable company operates a defined contribution pension scheme. Contributions payable to the charitable company's pension scheme are charged to the Statement of Financial Activities in the period to which they relate. An auto enrolment scheme is also in place with Royal London which is a salary sacrifice scheme.
Going Concern
The financial statements have been prepared on a going concern basis. The Trustees have reviewed and considered relevant information, including the annual budget and future cash flows in making their assessment. In particular, in response to the on-going COVID-19 global pandemic, the Trustees have tested their cash flow analysis to take into account the impact on the charity of possible scenarios brought on by the impact of COVID-19, alongside the measures that they can take to mitigate the impact. Based on these assessments, given the measures that could be undertaken to mitigate the current adverse conditions, and the current resources available, the Trustees have concluded that they can continue to adopt the going concern basis in preparing the annual report and accounts.
2. FINANCIAL PERFORMANCE OF THE CHARITY
The consolidated statement of financial activities includes the results of the charity’s wholly owned subsidiary Your Air Ambulance. The surplus for the year for Wiltshire Air Ambulance Charitable Trust, the stand-alone entity, amounted to £639,750 (2020 surplus £336,848).
36
WILTSHIRE AIR AMBULANCE CHARITABLE TRUST
NOTES TO THE FINANCIAL STATEMENTS - CONTINUED FOR THE YEAR ENDED 31 OCTOBER 2021
3. DONATIONS AND LEGACIES
| Unrestricted funds £ Donations received 589,050 Community fundraising 335,986 Corporate donations 58,292 Recycling 14,047 Static income 19,827 Friends of Wiltshire Air Ambulance 19,365 Grants and trust income 102,369 Grants from Central Government 32,962 In Memorium 149,020 Education Programme Engagement 5,766 Raffle 147,875 Gift Aid 56,264 Legacies 1,230,943 2,761,766 |
Restricted funds £ 11,221 1,492 - - - 3,500 - - - 16,213 |
2021 Total funds £ 600,271 337,478 58,292 14,047 19,827 19,365 105,869 32,962 149,020 5,766 147,875 56,264 1,230,943 2,777,979 |
2020 Total Funds £ 583,717 426,802 40,188 27,336 18,155 14,894 89,521 531,590 124,903 - 133,217 37,303 844,320 |
|---|---|---|---|
| 2,871,946 |
Donations received include £401,445 (2020 £396,274) of donated facilities and professional services. £401,445 (2020 £396,274) of the total represents the value of the contribution from the South Western Ambulance Service NHS Foundation (SWAST) to the operation of the charity.
Included in total income above for 2020 was £409,050 restricted income.
Grants from Central Government include the following: -
-
£30,451 received from the Coronavirus Job Retention Scheme (2020 £156,018) (Unrestricted funding)
-
£374,375 was received in the prior year from Air Ambulances UK (the charity’s share of a £6m government fund set up to support air ambulance charities during the pandemic. (Restricted funding) No such funding was received in 2021.
4. OTHER TRADING ACTIVITIES
| Unrestricted funds £ Lottery 1,319,204 Fundraising events 63,995 Rental income 4,100 Sundry income 5,570 Income from trading subsidiary 125,681 1,518,550 |
Restricted funds £ - - - - - - |
2021 Total funds £ 1,319,204 63,995 4,100 5,570 125,681 1,518,550 |
2020 Total funds £ 1,308,592 49,895 1,574 8,396 140,967 |
|---|---|---|---|
| 1,509,424 |
Included in total income above for 2020 was £nil restricted income.
37
WILTSHIRE AIR AMBULANCE CHARITABLE TRUST
NOTES TO THE FINANCIAL STATEMENTS - CONTINUED FOR THE YEAR ENDED 31 OCTOBER 2021
5. INVESTMENT INCOME
| INVESTMENT INCOME | ||
|---|---|---|
| Unrestricted Restricted funds funds £ £ Deposit account interest 79 - Income from investment portfolio 49,929 - Other 4 - 50,012 - |
2021 Total funds £ 79 49,929 4 50,012 |
2020 Total funds £ 282 51,892 16 |
| 52,190 |
38
WILTSHIRE AIR AMBULANCE CHARITABLE TRUST
NOTES TO THE FINANCIAL STATEMENTS - CONTINUED FOR THE YEAR ENDED 31 OCTOBER 2021
6. RAISING FUNDS
Raising donations and legacies
| Unrestricted Restricted funds funds £ £ Staff costs 330,683 - Challenge Events 20,494 Online donation costs 7,402 - Volunteer expenses 83 - Volunteer equipment 260 - Schools, colleges & educational resources & expenses 1,545 - Friends scheme purchases - - Fundraising equipment 5,421 - Outsourced services 5,026 - Raffle costs 80,872 - PR and marketing 117,975 Legacy notifications 1,655 - Notional expense for gifts in kind 23,093 - 594,509 Other trading activities Unrestricted Restricted funds funds £ £ Fundraising costs 16,086 - Costs of running the trading subsidiary 58,875 - 74,961 - Investment management costs Unrestricted Restricted funds funds £ £ Fund managers fees 15,949 - Total raising funds costs 685,419 - |
2021 Total funds £ 330,683 20,494 7,402 83 260 1,545 - 5,421 5,026 80,872 117,975 1,655 23,093 594,509 2021 Total funds £ 16,086 58,875 74,961 2021 Total funds £ 15,949 685,419 |
2020 Total funds £ 386,187 4,859 6,695 29 2,876 565 55 1,098 - 47,334 78,220 949 15,509 |
||
|---|---|---|---|---|
| 544,376 | ||||
| 2020 Total funds £ 6,393 117,765 |
||||
| 124,158 | ||||
| 2020 Total funds £ 11,963 |
||||
| 680,497 |
Other trading activities
Investment management costs
39
WILTSHIRE AIR AMBULANCE CHARITABLE TRUST
NOTES TO THE FINANCIAL STATEMENTS - CONTINUED FOR THE YEAR ENDED 31 OCTOBER 2021
7. CHARITABLE ACTIVITIES COSTS
| Direct costs Support costs (See note 8) (See note 9) £ £ Helicopter operating costs 2,920,168 - Operation of charity - 562,540 2,920,168 562,540 8. DIRECT COSTS OF CHARITABLE ACTIVITIES 2021 £ Bell 429 helicopter 2,579,588 Operation centre costs 340,580 2,920,168 9. SUPPORT COSTS Operation of charity Governance costs £ £ 2021 Operation of charity 540,688 21,852 2020 Operation of charity 577,085 23,906 |
Totals £ 2,920,168 562,540 |
Totals £ 2,920,168 562,540 |
|---|---|---|
| 3,482,708 | ||
| 2020 £ 2,339,446 363,742 |
||
| 2,703,188 | ||
| Totals £ 562,540 |
||
| 600,991 |
Support costs, included in the above, are as follows:
40
WILTSHIRE AIR AMBULANCE CHARITABLE TRUST
NOTES TO THE FINANCIAL STATEMENTS - CONTINUED FOR THE YEAR ENDED 31 OCTOBER 2021
9. SUPPORT COSTS - continued Operation of charity
| Wages Compensation/redundancy payments Outsourced services Staff training and development Travelling and Accommodation Subsistence Printing Photocopier costs Postage and Carriage Office Stationery IT Software and Consumables IT Support CRM Upgrade Website Tributes Mileage Claims Profit/loss on currency exchange Insurance Sundry Expenses Bank charges PDQ Merchant Charges Subscriptions Security Costs Office Relocation Office Equipment HR Support Consultancy Fees Health and wellbeing UK entertaining Depreciation of tangible fixed assets Home working supplies |
2021 £ 177,639 66,429 198,171 850 5,954 99 604 1,321 1,842 1,273 198 99 - 3,152 508 287 9,019 1,464 551 1,773 1,446 33,478 908 1,474 161 26,624 296 4,246 52 763 7 540,688 |
2020 £ 241,472 9,818 211,747 6,032 10,432 49 1,004 1,346 2,346 301 (686) 312 29,769 2,858 945 551 12,203 2,589 1,330 1,981 830 29,008 418 292 (568) 5,866 1,461 2,214 148 1,017 - 577,085 |
|---|---|---|
41
WILTSHIRE AIR AMBULANCE CHARITABLE TRUST
NOTES TO THE FINANCIAL STATEMENTS - CONTINUED FOR THE YEAR ENDED 31 OCTOBER 2021
9. SUPPORT COSTS - continued
Operation of charity – continued
Governance costs
| Governance costs | ||
|---|---|---|
| Auditors' remuneration Governance Legal fees |
2021 £ 9,800 11,991 61 21,852 |
2020 £ 9,100 12,840 1,966 |
| 23,906 |
10. NET (EXPENDITURE)/INCOME
Net (expenditure)/income is stated after charging/(crediting):
| Auditors' remuneration Auditors’ fees for other services Depreciation - owned assets Impairment of fixed assets Loss on disposal of fixed assets |
2021 £ 8,900 900 603,615 200,000 9,703 |
2020 £ 8,400 700 655,400 - - |
|---|---|---|
11. TRUSTEES’ REMUNERATION AND BENEFITS
There were no trustees’ remuneration or other benefits for the year ended 31 October 2021 nor for the year ended 31 October 2020
Trustees’ expenses
There were no trustees’ expenses paid for the year ended 31 October 2021 nor for the year ended 31 October 2020.
42
WILTSHIRE AIR AMBULANCE CHARITABLE TRUST
NOTES TO THE FINANCIAL STATEMENTS – CONTINUED FOR THE YEAR ENDED 31 OCTOBER 2021
12. STAFF COSTS
| 2021 | 2020 | |
|---|---|---|
| £ | £ | |
| Wages and salaries | 904,584 | 999,950 |
| Social security costs | 92,677 | 101,313 |
| Pension costs | 59,348 | 57,862 |
| Staff costs for trading subsidiary | 28,067 | 63,189 |
| 1,084,676 | 1,222,314 |
The average monthly number of employees during the year was as follows:
| Group 2021 25 Charity 2021 23 |
2020 31 |
|---|---|
| 2020 27 |
The number of employees who received total employee benefits (excluding employer pension costs of more than £60,000 is as follows:
| of more than £60,000 is as follows: | ||
|---|---|---|
| 2021 |
2020 | |
| Number | Number | |
| £60,001-£70,000 | 4 | 4 |
| £70,001-£80,000 | 1 | 1 |
| £80,000-£90,000 | 1 | 1 |
During the year total redundancy and termination payments in the year amounted to £66,429 (2020 £9,818).
Key Management Personnel
The key management personnel of the parent charity comprises the trustees, the Chief Executive Officer and Directors of Aviation, Finance & Infrastructure and Income Generation & Communications. The total remuneration paid to key management personnel for services provided to the charity was £309,440 (2020:£318,731). The Chief Executive Officer and Director of Aviation invoice for their services.
The key management personnel of the group comprises those of the charity and the directors of its wholly owned subsidiary. The total remuneration paid to key management personnel for services provided to the group was £309,440 (2020:£318,731).
43
WILTSHIRE AIR AMBULANCE CHARITABLE TRUST
NOTES TO THE FINANCIAL STATEMENTS – CONTINUED FOR THE YEAR ENDED 31 OCTOBER 2021
13. GROUP TANGIBLE FIXED ASSETS
| COST At 1 November 2020 Additions Disposals At 31 October 2021 DEPRECIATION At 1 November 2020 Charge for year Disposals Impairment At 31 October 2021 NET BOOK VALUE At 31 October 2021 At 31 October 2020 COST At 1 November 2020 Additions Disposals At 31 October 2021 DEPRECIATION At 1 November 2020 Charge for year Disposals Impairment At 31 October 2021 NET BOOK VALUE At 31 October 2021 At 31 October 2020 |
Freehold property £ 3,824,682 - - 3,824,682 423,327 141,977 - 565,304 3,259,378 3,401,355 Motor vehicles £ 63,530 - - 63,530 41,656 5,469 - - 47,125 16,405 21,874 |
Helicopter £ 4,981,132 - - 4,981,132 1,408,067 378,844 - 200,000 1,986,911 2,994,221 3,573,065 Website £ 4,320 - - 4,320 4,320 - - - 4,320 - - |
Fixtures, fittings & equipment £ 779,788 21,653 (24,258) 777,183 531,040 77,325 (14,555) - 593,810 183,373 248,748 Totals £ 9,653,452 21,653 (24,258) 9,650,847 2,408,410 603,615 (14,555) 200,000 3,197,470 6,453,377 7,245,042 |
|---|---|---|---|
Land included above of £275,268 is not depreciated (2020 same).
44
WILTSHIRE AIR AMBULANCE CHARITABLE TRUST
NOTES TO THE FINANCIAL STATEMENTS – CONTINUED FOR THE YEAR ENDED 31 OCTOBER 2021
13. CHARITY TANGIBLE FIXED ASSETS
| COST At 1 November 2020 Additions Disposals At 31 October 2021 DEPRECIATION At 1 November 2020 Charge for year Disposals Impairment At 31 October 2021 NET BOOK VALUE At 31 October 2021 At 31 October 2020 COST At 1 November 2020 Additions Disposals At 31 October 2021 DEPRECIATION At 1 November 2020 Charge for year Disposals Impairment At 31 October 2021 NET BOOK VALUE At 31 October 2021 At 31 October 2020 |
Freehold property £ 3,824,682 - - 3,824,682 423,327 141,977 - - 565,304 3,259,378 3,401,355 Motor vehicles £ 63,530 - - 63,530 41,656 5,469 - - 47,125 16,405 21,874 |
Helicopter £ 4,981,132 - - 4,981,132 1,408,067 378,844 - 200,000 1,986,911 2,994,221 3,573,065 Website £ 4,320 - - 4,320 4,320 - - - 4,320 - - |
Fixtures, fittings & equipment £ 764,350 21,653 (24,258) 761,745 524,436 75,541 (14,555) - 585,422 176,323 239,914 Totals £ 9,638,014 21,653 (24,258) 9,635,409 2,401,806 601,831 (14,555) 200,000 3,189,082 6,446,327 7,236,208 |
|---|---|---|---|
Land included above of £275,268 is not depreciated (2020 same).
45
WILTSHIRE AIR AMBULANCE CHARITABLE TRUST
NOTES TO THE FINANCIAL STATEMENTS – CONTINUED FOR THE YEAR ENDED 31 OCTOBER 2021
| 14. GROUP FIXED ASSET INVESTMENTS Investment portfolio CHARITY FIXED ASSET INVESTMENTS Investment in subsidiary Investment portfolio Investment portfolio At 1 November 2020 Additions Disposal proceeds Cash movement Gains / (losses) Bonds Equities Global investments Absolute Return Property Other Cash |
2021 £ 3,899,186 2021 £ 5,000 3,899,186 3,904,186 2021 £ 2,366,170 1,358,084 (332,135) 5,417 501,650 3,899,186 2021 £ 526,089 2,782,878 209,993 105,497 96,675 96,600 81,454 3,899,186 |
2020 £ 2,366,170 2020 £ 5,000 2,366,170 2,371,170 2020 £ 2,446,916 716,711 (667,970) (12,787) (116,700) 2,366,170 2020 £ 257,525 1,648,329 166,329 92,781 67,286 60,205 73,138 2,366,170 |
|---|---|---|
The fair value of these investments is determined by reference to the quoted price for identical assets in an active market at the balance sheet date.
46
WILTSHIRE AIR AMBULANCE CHARITABLE TRUST
NOTES TO THE FINANCIAL STATEMENTS – CONTINUED FOR THE YEAR ENDED 31 OCTOBER 2021
14. GROUP FIXED ASSET INVESTMENTS (continued)
Investment in subsidiary
Investments held by the charity include a £5,000 (2020 £5,000) investment in a 100% owned subsidiary company, Your Air Ambulance, a company registered in England and Wales (company number 8930308). The subsidiary is used for non-primary purpose trading activities.
A summary of the results of the subsidiary are as follows:-
Turnover Other income Cost of sales Gross profit Administrative costs Net profit The assets and liabilities of the subsidiary were:- Tangible fixed assets Current assets Current liabilities Net current assets Represented by Share capital Reserves Aggregate share capital and reserves TOCKS Group 2021 2020 £ £ Goods purchased for resale 10,422 9,240 Aviation fuel 15,228 9,625 25,650 18,865 |
2021 2020 £ £ 103,983 105,967 21,698 35,000 (5,034) (8,109) 120,647 132,858 (53,841) (109,656) 66,806 23,202 2021 2020 £ £ 7,050 8,834 105,801 74,691 (32,182) (43,170) 73,619 31,521 80,669 40,355 5,000 5,000 75,669 35,355 80,669 40,355 Charity 2021 2020 £ £ - - 15,228 9,625 15,228 9,625 |
|
|---|---|---|
15. STOCKS
47
WILTSHIRE AIR AMBULANCE CHARITABLE TRUST
NOTES TO THE FINANCIAL STATEMENTS - CONTINUED FOR THE YEAR ENDED 31 OCTOBER 2021
16. DEBTORS
| Trade debtors Amounts owed by group undertakings Other debtors VAT Prepayments and accrued income |
Group 2021 2020 £ £ 11,165 5,272 - - 17,577 27,758 33,426 37,904 1,364,250 1,161,840 1,426,418 1,232,774 |
Charity 2021 2020 £ £ - - 28,363 38,365 9,943 22,869 33,426 37,904 1,364,250 1,161,840 1,435,982 1,260,978 |
|---|---|---|
Included in prepayments and accrued income is £315,256 recoverable in more than one year.
17.
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
| Group 2021 2020 £ £ Hire purchase (see note 19) 416,666 416,666 Trade creditors 153,816 420,619 Social security and other taxes 24,767 31,592 Other creditors 1,579 2,012 Accrued expenses 432,470 204,898 1,029,298 1,075,787 18. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR Group 2021 2020 £ £ Hire purchase (see note 19) 1,606,944 2,023,611 19. LEASING AGREEMENTS Net obligations repayable: Within one year Between one and five years In more than five years |
Group 2021 2020 £ £ Hire purchase (see note 19) 416,666 416,666 Trade creditors 153,816 420,619 Social security and other taxes 24,767 31,592 Other creditors 1,579 2,012 Accrued expenses 432,470 204,898 1,029,298 1,075,787 18. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR Group 2021 2020 £ £ Hire purchase (see note 19) 1,606,944 2,023,611 19. LEASING AGREEMENTS Net obligations repayable: Within one year Between one and five years In more than five years |
Charity 2021 2020 £ £ 416,666 416,666 152,073 420,122 23,530 29,296 255 - 432,470 204,898 1,024,994 1,070,982 Charity 2021 2020 £ £ 1,606,944 2,023,611 Hire purchase contracts Group and charity 2021 2020 £ £ 416,666 416,666 1,606,944 2,023,611 - - 2,023,610 2,440,277 |
|
|---|---|---|---|
48
WILTSHIRE AIR AMBULANCE CHARITABLE TRUST
NOTES TO THE FINANCIAL STATEMENTS - CONTINUED FOR THE YEAR ENDED 31 OCTOBER 2021
19. LEASING AGREEMENTS - continued
Minimum lease payments under non-cancellable operating leases fall due as follows:
| Not later than one year Between one and five years 20. MOVEMENT IN FUNDS Unrestricted funds General fund Designated funds Bell 429 – Balloon payment Replacement aircraft and other mission critical projects Paramedic Training and Equipment Airbase – Sinking fund – Capital Renewals Programming Operational Equipment New Uniforms Blood Project Lucas Machine 24 in 24 Lyoplas Simulator training Restricted funds Research project Video Laryngoscope Paramedic training & equipment Blood Warmer MEQU Paramedic Salaries Essential paramedic equipment Capnograph TOTAL FUNDS OF CHARITY Funds of the subsidiary (unrestricted) TOTAL FUNDS OF GROUP |
Group 2021 2020 £ £ 18,500 18,500 - - 18,500 18,500 At 1/11/20 Net movement in funds £ £ 9,019,061 622,378 - - - - 6,927 - 11,940 - 926 (790) 2,156 (400) 4,500 (6,900) - 5,000 - 10,152 - - 9,045,510 629,440 999 - 2,421 - - 1,302 - 7,008 - - - 2,000 404 - 3,824 10,310 9,049,334 639,750 35,355 40,314 9,084,689 680,064 |
Charity 2021 2020 £ £ 18,500 18,500 - - 18,500 18,500 Transfers between funds At 31/10/21 £ £ (1,602,838) 8,038,601 600,000 600,000 1,000,000 1,000,000 (2,400) 4,527 18,000 29,940 - 136 - 1,756 2,400 - (5,000) - - 10,152 - - 10,162 9,685,112 - 999 - 2,421 (1,302) - (7,008) - - (1,852) 148 - 404 (10,162) 3,972 - 9,689,084 - 75,669 - 9,764,753 |
Charity 2021 2020 £ £ 18,500 18,500 - - 18,500 18,500 Transfers between funds At 31/10/21 £ £ (1,602,838) 8,038,601 600,000 600,000 1,000,000 1,000,000 (2,400) 4,527 18,000 29,940 - 136 - 1,756 2,400 - (5,000) - - 10,152 - - 10,162 9,685,112 - 999 - 2,421 (1,302) - (7,008) - - (1,852) 148 - 404 (10,162) 3,972 - 9,689,084 - 75,669 - 9,764,753 |
||
|---|---|---|---|---|---|
| 9,685,112 999 2,421 - - 148 404 |
|||||
| 3,972 | |||||
| 9,689,084 | |||||
| 75,669 | |||||
| 9,764,753 |
49
WILTSHIRE AIR AMBULANCE CHARITABLE TRUST
NOTES TO THE FINANCIAL STATEMENTS - CONTINUED FOR THE YEAR ENDED 31 OCTOBER 2021
20. MOVEMENT IN FUNDS – continued
Fund Descriptions
Restricted Funds
Research Projects - a balance of £999 remains to be spent in anticipation of any future research projects.
Blood Warmer MEQU - these funds were raised as part of the Valentines ‘Love your Air Ambulance Appeal’ to buy a piece of equipment for the crew which warms the cooled blood before it is transfused to a patient
Paramedic salaries - this amount was received from a foundation following a specific ask from our grant and trusts co-ordinator, it was to be spent on directly on paramedic salaries
Simbodies – this amount was raised through The Big Give 2018 and was earmarked for the purchase of some simulation mannequins for paramedic training – two adults and one infant were bought, due to the latex on the mannequins being defective, these were subsequently returned and an alternative sought
Video Laryngoscope – this fund is being used to build up a pot to buy another video laryngoscope.
Paramedic training & equipment - our paramedics have various requirements for uniform, PPE and flying helmets.
Flying Kit and Equipment – both our paramedics and pilots have various requirement for uniform, PPE and flying helmets. This was an extremely popular fund for donors as they were able to know that they would be buying items which were being used directly by our crew
Flying Helmets – this fund was created as a donor requested a specific item they wanted to pay for, as some of our flying helmets were nearing the end of their useful life, they were chosen for replacement.
Ventilators – Big Give 2019 - as part of the Big Give Challenge, two ventilators were bought, these were later donated to the RUH to assist with the pandemic and were later replaced with new units.
COVID 19 grant - received from Air Ambulances UK (the charity’s share of a £6m government fund set up to support air ambulance charities during the pandemic.
Other restricted funds are predominantly made up of a range of unspent grants and donations received to purchase items of equipment, or from the depreciated value of assets purchased from such gifts.
Designated Funds
Bell 429 – Balloon payment – in 2025 the HP agreement on the Bell 429 will end and the balloon payment will become due, this amount has been set aside to fund the payment.
50
WILTSHIRE AIR AMBULANCE CHARITABLE TRUST
NOTES TO THE FINANCIAL STATEMENTS - CONTINUED FOR THE YEAR ENDED 31 OCTOBER 2021
Replacement aircraft and other mission critical projects – funds set aside to finance the purchase of an additional aircraft circa 2025 and other mission critical projects.
Lucas Machine – this is a mechanical chest compression device that helps our paramedics deliver high quality and consistent chest compressions to sudden cardiac arrest patients. The equipment was requested by the operational team and an amount designated from a trust to make the purchase.
24 in 24 Lyoplas - Lyoplas is a freeze-dried plasma which is reconstituted with sterile water to provide the patient with additional support to enable their body to maintain blood clots and stem bleeding. This new product takes away some of the logistical challenges associated with carrying blood. The crew of pilots and paramedics took on their own challenge of running 24 miles in 24 hours which was supported by the public.
Simulator training – every year the pilots and paramedics are required to attend simulator training with our type rating instructor, the pilots and paramedics are put through their paces to train for in flight emergencies as these cannot be replicated in our own aircraft.
Flying Kit and Equipment – both our paramedics and pilots have various requirement for uniform, PPE and flying helmets. This was an extremely popular fund for donors as they were able to know that they would be buying items which were being used directly by our crew.
Lyoplas (blood substitute) – an innovation in medical terms, this fund was created to support the inclusion of Lyoplas as a blood substitute for patients. The product is a freeze-dried plasma which is reconstituted with sterile water to provide the patient with additional support to enable their body to maintain blood clots and stem bleeding. This new product takes away some of the logistical challenges associated with carrying blood.
Paramedic training & equipment - our paramedics have various requirements for uniform, PPE and flying helmets.
Airbase – Sinking fund – a designated fund to pay for future capital renewals for the Airbase and the grounds to prepare for planned future expenditure
Operational Equipment – a reallocation to pay for equipment needed by the ops team, this could be a range of items from charging cables to iPads.
New Uniforms – a specific fund was set up to fully equip all paramedics with new flying suits. To provide all paramedics with new equipment is a costly exercise for the charity.
Blood Project – this was for the second delivery of Lyoplas plus any item which is associated with giving blood to patients, such as a blood warmer or the blood itself.
Transfers - where the fund is restricted and equipment or assets are purchased, the amount is transferred from restricted to general as the restriction is deemed to be satisfied. Where other amounts have been transferred from the general funds into designated, this is to ensure funds are set aside for a specific future purpose which has been agreed.
51
WILTSHIRE AIR AMBULANCE CHARITABLE TRUST
NOTES TO THE FINANCIAL STATEMENTS - CONTINUED FOR THE YEAR ENDED 31 OCTOBER 2021
20. MOVEMENT IN FUNDS - continued
Net movement in funds, included in the above are as follows:
| Unrestricted funds General fund Designated funds Operational equipment New Uniforms Blood Projects Lucas Machine 24 in 24 Lyoplas Simulator training - Valencia Restricted funds Blood Warmer MEQU Essential Paramedic equipment Paramedic Salaries Paramedic training & equipment TOTAL FUNDS OF THE CHARITY Funds of the subsidiary TOTAL FUNDS OF THE GROUP |
Incoming resources £ 4,186,495 - - - 5,000 10,152 3,000 4,204,647 9,213 2,000 1,500 3,500 16,213 4,220,860 125,681 4,346,541 |
Resources expended £ (4,065,767) (790) (400) (6,900) - - (3,000) (4,076,857 ) (2,205) - (1,500) (2,198) (5,903) (4,082,760) (85,367) (4,168,127) |
Gains and losses £ 501,650 - - - - - - 501,650 - - - - - 501,650 - 501,650 |
Movement in funds £ 622,378 (790) (400) (6,900) 5,000 10,152 - 629,440 7,008 2,000 - 1,302 10,310 639,750 40,314 680,064 |
|
|---|---|---|---|---|---|
52
WILTSHIRE AIR AMBULANCE CHARITABLE TRUST
NOTES TO THE FINANCIAL STATEMENTS - CONTINUED FOR THE YEAR ENDED 31 OCTOBER 2021
20. MOVEMENT IN FUNDS - continued
Comparatives for movement in funds
| Unrestricted Funds General fund Designated funds Dilapidations and repairs Flying kit & equipment Lyoplas (blood substitute) Paramedic training and equipment Airbase – Sinking fund – Capital Renewals Programming Operational Equipment New Uniforms Blood Project Restricted Funds Research project Simbodies Video Laryngoscope Flying helmets Ventilators Paramedic training and equipment Other restricted funds TOTAL FUNDS OF THE CHARITY Funds of the subsidiary TOTAL FUNDS OF THE GROUP |
At 1/11/19 Net movement in funds £ £ 8,670,572 322,903 11,940 - 4,253 (4,253) 7,500 (7,500) - 8,818 - - - - - 265 - 4,500 8,694,265 324,733 999 - 14,135 (14,135) 2,544 (123) - 736 - 26,294 158 (158) 385 (500) 18,221 12,115 8,712,486 336,848 40,019 (4,664) 8,752.505 332,184 |
Transfers between funds At 31/10/20 £ £ 25,586 9,019,061 (11,940) - - - - - (4,291) 4,527 11,940 11,940 926 926 1,891 2,156 2,400 6,900 26,512 9,045,510 - 999 - - - 2,421 (736) - (26,294) - - - 519 404 (26,512) 3,824 - 9,049,334 - 35,355 - 9,084,689 |
Transfers between funds At 31/10/20 £ £ 25,586 9,019,061 (11,940) - - - - - (4,291) 4,527 11,940 11,940 926 926 1,891 2,156 2,400 6,900 26,512 9,045,510 - 999 - - - 2,421 (736) - (26,294) - - - 519 404 (26,512) 3,824 - 9,049,334 - 35,355 - 9,084,689 |
|---|---|---|---|
| 9,045,510 999 - 2,421 - - - 404 |
|||
| 3,824 | |||
| 9,049,334 | |||
| 35,355 | |||
| 9,084,689 |
53
WILTSHIRE AIR AMBULANCE CHARITABLE TRUST
NOTES TO THE FINANCIAL STATEMENTS - CONTINUED FOR THE YEAR ENDED 31 OCTOBER 2021
20. MOVEMENT IN FUNDS - continued
Comparative net movement in funds, included in the above are as follows:
| Unrestricted funds General fund Designated funds Flying kit & equipment Lyoplas blood substitute Paramedic training and equipment New Uniforms Blood projects Restricted funds Simbodies Video Laryngoscopy Device Ventilators – Big Give 2019 MICREL – Micropump Syringes Flying Helmets COVID 19 – grant COVID 19 – grant Paramedic training& equipment Other restricted funds TOTAL FUNDS OF THE CHARITY Funds of the subsidiary TOTAL FUNDS OF THE GROUP |
Incoming resources £ 3,869,495 - 9,283 265 4,500 3,883,543 - - 26,294 1,000 5,000 374,375 2,381 - - 409,050 4,292,593 140,967 4,433,560 |
Resources expended £ (3,429,892) (4,253) (7,500) (465) - - (3,442,110) (14,135) (123) - (1,000) (4,264) (374,375) (2,381) (158) (500) (396,935) (3,839,045) (145,631) (3,984,676) |
Gains and losses £ (116,700) - - - - - (116,700) - - - - - - - - - (116,700) - (116,700) |
Movement in funds £ 322,913 (4,253) (7,500) 8,818 265 4,500 324,733 (14.135) (123) 26,294 - 736 - - (158) (500) 12,115 336,848 (4,664) 332,184 |
|---|---|---|---|---|
54
WILTSHIRE AIR AMBULANCE CHARITABLE TRUST
NOTES TO THE FINANCIAL STATEMENTS - CONTINUED FOR THE YEAR ENDED 31 OCTOBER 2021
21. CAPITAL COMMITMENTS
| Contracted but not provided for in the financial statements | 2021 £ - |
2020 £ - |
|---|---|---|
22. RELATED PARTY DISCLOSURES
Details of the transactions with the Chief Executive and a number of directors who form part of the key management personnel of the charity and is therefore a related party are included in note 12.
During last year a company, in which Mr Phipps (trustee) was a director and shareholder, provided IT goods and services to the value of £24,368.
The charitable company has taken advantage of the exemptions afforded by Financial Reporting Standard FRS 102 and not disclosed transactions with group undertakings.
23. CONTINGENT ASSETS
A number of legacies have been notified to the charity by the year end however, there is a high degree of uncertainty over the timing and amount of these. Accordingly, they do not meet the requirements of Charity SORP FRS 102 to be recognised as income in these financial statements.
55