Ogwen Valley Mountain Rescue Charitable Incorporated Organisation Registered Charity Number 1160504
Trustees Annual Report and Accounts For the year ended 31 December 2022
Ogwen Valley Mountain Rescue CIO – Trustees Report & Accounts 2022
Contents
| Contents | Contents |
|---|---|
| Trustees’ Annual Report for the Year Ended 31 December 2022 ........................................................... 1 | |
| 1 | Charity Information ......................................................................................................................... 1 |
| 2 | Objectives and Activities ................................................................................................................. 2 |
| 3 | Achievements and Performance – Delivering Public Benefit ......................................................... 2 |
| 4 | Financial Review .............................................................................................................................. 3 |
| 4.1 Principal Funding Sources and Expenses ................................................................................ 3 |
|
| 4.2 Reserves Policy ........................................................................................................................ 4 |
|
| 4.3 Investment Policy .................................................................................................................... 4 |
|
| 4.4 Independent Examiner ............................................................................................................ 4 |
|
| 5 | Structure, Governance and Management ...................................................................................... 4 |
| 5.1 Trustees Appointment and Induction ..................................................................................... 5 |
|
| 5.2 Operational Management....................................................................................................... 5 |
|
| 5.3 Risk Management ................................................................................................................... 5 |
|
| 5.4 Trustees’ Responsibilities ........................................................................................................ 5 |
|
| 6 | Independent Examiner's Report To The Trustees Of Ogwen Valley Mountain Rescue CIO ........... 7 |
| 7 | Statement of Financial Activities for the Year Ended 31 December 2022 ...................................... 8 |
| 7.1 Statement Of Financial Position At 31 December 2022 ......................................................... 8 |
|
| 7.2 Notes To The Financial Statements For The Year Ended 31st December 2022 .................... 10 |
0
Ogwen Valley Mountain Rescue CIO – Trustees Report & Accounts 2022
Trustees’ Annual Report for the Year Ended 31 December 2022
The Trustees of Ogwen Valley Mountain Rescue CIO (OVMRO) present their report and financial statement for the year ended 31 December 2022. This report has been prepared in accordance with the 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 2019), (referred to as “Charities SORP (FRS102)”).
1 Charity Information
Charity name Ogwen Valley Mountain Rescue Charitable Incorporated Organisation Known as: Ogwen Valley Mountain Rescue Organisation (OVMRO) Charity Registration Number 1160504 (England & Wales) Address Bryn Poeth, Capel Curig, Betws-y-Coed, Conwy LL24 0EU Trustees C J Lloyd (ex officio, Chair) (appointed 06 April 2022) C J Palmer (ex officio, Treasurer) (appointed 03 May 2022) A D Harbach H G Pritchard D W Otter J M Worrall (appointed 06 April 2022) T J Bird (resigned 06 April 2022) J M Barber (resigned 06 April 2022)
Principal Bankers HSBC plc, CAF Bank Independent Examiner Barrie Buels FCCA FCIE Crestmere Limited, Unit F1, Intec, Parc Menai, Bangor, Gwynedd, LL57 4FG
1
Ogwen Valley Mountain Rescue CIO – Trustees Report & Accounts 2022
2 Objectives and Activities
OVMRO’s objectives, as written in its constitution, are:
-
To search for and rescue and assist people in difficulties in mountainous regions, or inhospitable environments, and in furtherance thereof to develop rescue techniques, and to disseminate information about the activities of the organisation
-
The provision of grants to charities which support the mountain rescue community
OVMRO’s primary focus remains to rescue people in difficulty in the mountain ranges adjacent to the Ogwen Valley in Eryri (Snowdonia), namely the Carneddau, Glyderau and Moel Siabod. In addition to mountain rescue activity, OVMRO maintains a swift water rescue capability and supports national flood emergencies. The scope of activities is reviewed periodically.
3 Achievements and Performance – Delivering Public Benefit
Following the pandemic and subsequent Lock Downs period there has been an increase in the use of the “great outdoors”. This has not only created major issues with car parking in our operational area, but an increase in the number of people calling for assistance from Mountain Rescue (178 incidents, 5785 hours by team members). Whilst a number of these calls were for injuries, many were due to lack of skills, experience and confidence. Many of the callers were unaware that the Mountain Rescue service is provided by volunteers and that the teams are charities funded almost entirely by donations from the general public.
Team members have assisted, and been assisted by, neighbouring mountain rescue teams (MRT) and have worked closely with the helicopter services of the Maritime & Coastguard Agency, the RAF Mountain Rescue Service, North Wales Police, the Welsh Ambulance Service NHS Trust and North Wales Fire and Rescue Service.
Team members continue to train to a high standard in a range of skills, including technical rope rescue, casualty care, swift water rescue, search management, fatal incident investigation, off-road driving techniques, winter search and rescue techniques, and working with helicopters. Team members’ training hours totalled 1140 hours over 127 training sessions.
At the end of 2022, OVMRO had 49 full/operational members and 4 trainee members with 7 trainees gaining full membership during the year. There are seven Specialists who assist with certain skills/expertise. The Team continues to attract the interests of potential new members. Members of the CIO are individuals who undertake to act in good faith to further the purposes of the CIO.
OVMRO was the first MRT to set up a supporters group: The 333 Support Group. This was established in early 1997. It continues to provide administrative and operational support to the Team as well as valuable fundraising activities through events, attending village fetes and selling merchandise.
2
Ogwen Valley Mountain Rescue CIO – Trustees Report & Accounts 2022
OVMRO is affiliated to the North Wales Mountain Rescue Association (NWMRA) and Mountain Rescue England & Wales (MREW). Through its representation in these groups, OVMRO makes an active and valuable contribution to the mountain rescue community and Local Resilience Forum. Members were pleased to receive the newly appointed Chief Constable of North Wales Police, Amanda Blakeman, at Bryn Poeth shortly after her appointment. She recognised and noted the invaluable capabilities of our Mountain Rescue Team.
In deciding the activities that the CIO should undertake, the Trustees have paid regard to the public benefit guidance issued by the Charity Commission.
4 Financial Review
The CIO’s annual reports are published each year on the Charity Commission Website, with effect from the year ended 31 December 2015.
4.1 Principal Funding Sources and Expenses
OVMRO continues to benefit from a strong flow of charitable donations and remains in a sound financial position to deliver its charitable objectives.
OVMRO’s income in the year was £183,047 of which £170,426 was received from voluntary donations and legacies. Together with a slightly reduced level of expenditure in the year, this resulted in an overall increase in reserves of £67,564.
OVMRO received no restricted income in the year and all of its reserves carried forward are deemed unrestricted. All financial commitments are fully funded.
In addition to publicity from its mountain rescue activities, OVMRO maintains a public profile by attending community events, hosting visits to its rescue base, providing talks to school and community groups, utilising social media responsibly and responding to an appropriate level of media engagement.
OVMRO does not use commercial fund raisers. Any fund-raising activities must first be approved by the Management Committee and no activities are permitted that could in any way intrude on a person’s privacy, be persistent, or place undue pressure on a person to donate money.
Equipment and training costs continue to be the main expenditure areas. Team members are supported by the periodic issue of personal protection equipment and other essential kit items and by the reimbursement of travelling expenses when responding to operational incidents and participating in training events.
The Team’s policy is that membership should be cost-neutral. Beyond this, there are expenses for the continuing programme of maintenance and improvement work at the Team’s base, Bryn Poeth in the Ogwen Valley.
3
Ogwen Valley Mountain Rescue CIO – Trustees Report & Accounts 2022
4.2 Reserves Policy
Although it is intended that future activities of the charity are to be funded by future income, OVMRO’s reserves provide a buffer should there be any significant downturn in donations. The Trustees consider it prudent to maintain OVMRO’s designated operational reserve, calculated as being 3 years estimated annual costs based on an average of the last 3 years annual costs. At 31 December 2022, the operational reserve was set at £363,000 out of total reserves of £868,050.
In addition to the operational reserve, the Trustees have authorised an operational contingency which, at the discretion of the Chair and Treasurer, may be used for the payment of operational expenses arising in exceptional circumstances. The sum is to be set annually at 10% of the operational reserve and amounted to approximately £37,000 at 31 December 2022.
The Trustees recognise that significant capital expenditure may be required in the foreseeable future to fund replacement vehicles, energy efficient improvements to the team’s operational base and enhanced digital communications. The team is currently procuring quotes and estimates for this expenditure which is anticipated to be in the region of £250,000.
4.3 Investment Policy
Funds not currently required for short-term expenditure are held in interest bearing bank accounts, with account balances aimed to be within the Financial Services Compensation Scheme (FSCS) limits.
4.4 Independent Examiner
Barrie Buels was re-appointed as Independent Examiner and has expressed his willingness to continue in that capacity.
5 Structure, Governance and Management
The Charity is a Charitable Incorporated Organisation (CIO) governed according to its constitution dated 12 March 2016, and last amended 15 April 2021, and a Rule Book covering day-to-day management of the team and supported by policies on key areas, such as equal opportunities and data protection.
4
Ogwen Valley Mountain Rescue CIO – Trustees Report & Accounts 2022
5.1 Trustees Appointment and Induction
Trustees are elected for a period of three years at the AGM from nominations made and seconded by members in advance of the AGM. There must be at least three and not more than seven elected Trustees including the three ex-officio Trustees (Chair, Treasurer, Secretary).
All Trustees give their time voluntarily and receive no remuneration from the charity.
Trustees on appointment are usually familiar with the activities of OVMRO but receive a copy of the Constitution, Rule Book and accounts. Trustees can attend Management Committee meetings.
5.2 Operational Management
The Trustees delegate operational management of OVMRO to a Management Committee whose members are elected for a period of one year at the AGM from nominations made and seconded by members in advance of the AGM. The Committee must adhere to the Constitution, and Rule Book and supporting policies.
5.3 Risk Management
The Trustees have reviewed the major risks to which OVMRO is exposed. They are satisfied that OVMRO’s systems mitigate the majority of those risks, and steps are being taken to further mitigate some of the more serious risks.
The Trustees are satisfied that the OVMRO’s processes and controls continue to meet the requirements of the General Data Protection Regulation.
5.4 Trustees’ Responsibilities
The Charities Act 2011 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 charity and of the incoming resources and application of the resources of the charity for that period. In preparing these financial statements, the Trustees are required to:
-
a. select suitable accounting policies and apply them consistently
-
b. observe the methods and principles of the Charities SORP (FRS 102)
-
c. make judgements and accounting estimates that are reasonable and prudent
-
d. state whether applicable accounting standards have been followed, subject to any material departures disclosed and explained in the financial statements; and
-
e. prepare the financial statements on the going concern basis unless it is inappropriate to do so
5
Ogwen Valley Mountain Rescue CIO – Trustees Report & Accounts 2022
The Trustees are responsible for keeping sufficient accounting records that disclose with reasonable accuracy at any time the financial position of the charity and enable them to ensure that the financial statements comply with the Charities Act 2011 as well as the charity’s governing document. They are also responsible for safeguarding the assets of the charity and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities. The Trustees believe they have met these responsibilities in 2022.
The Trustees are pleased with the performance of OVMRO during 2022 and once again wish to thank everyone who has supported OVMRO during the year, in particular the team members and their families and members of the 333 Support Group.
Approved by the Trustees on 20 February 2023 and signed on their behalf by
C J Lloyd (Chair)
6
Ogwen Valley Mountain Rescue CIO – Trustees Report & Accounts 2022
- 6 Independent Examiner's Report To The Trustees Of Ogwen Valley Mountain Rescue CIO
I report to the trustees on my examination of the financial statements of Ogwen Valley Mountain Rescue CIO (the charity) for the year ended 31 December 2022.
Responsibilities and basis of report
As the trustees of the charity you are responsible for the preparation of the financial statements in accordance with the requirements of the Charities Act 2011.
Having satisfied myself that the financial statements of the charity are not required to be audited and are eligible for Independent Examination, I report in respect of my examination of the charity’s financial statements carried out under section 145 of the Charities Act 2011 (the 2011 Act). In carrying out my examination I have followed all the applicable Directions given by the Charity Commission under section 145(5)(b) of the 2011 Act.
Independent Examiner’s Statement
I have completed my examination. I confirm that no matters have come to my attention in connection with the examination giving me cause to believe that in any material respect:
-
Accounting records were not kept in respect of the charity as required by the 2011 Act; or
-
The financial statements do not accord with those records; or
-
The financial statements do not comply with the accounting requirements of the 2011 Act other than any requirement that the accounts give a true and fair view which is not a matter considered as part of an independent examination; or
-
The financial statements have not been prepared in accordance with the methods and principles of the Statement of Recommended Practice for accounting and reporting by charities applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102).
I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the financial statements to be reached.
Barrie Buels FCCA FCIE Crestmere Limited
27 March 2023
Unit F1, Intec Parc Menai Bangor, Gwynedd LL57 4FG
7
Ogwen Valley Mountain Rescue CIO – Trustees Report & Accounts 2022
-
7 Statement of Financial Activities for the Year Ended 31 December 2022
-
7.1 Statement Of Financial Position At 31 December 2022
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| (Unrestricted Funds Only) | (Unrestricted Funds Only) | ||||
| Notes |
£ |
£ |
£ | £ | |
| Income from: | |||||
| Donations and legacies | 2a | 170,426 | 223,054 | ||
| Charitable activities | - | - | |||
| Other trading activities | 2b | 8,674 | 9,059 | ||
| Investments | 2c | 3,945 | 2,985 | ||
| Other | 2d | 2 | 270 | ||
| _ | _ | ||||
| Total income | 183,047 | 235,368 | |||
| Expenditure on: | |||||
| Raising funds | 3a | 7,978 | 6,279 | ||
| Charitable activities | 3b | 107,505 | 126,313 | ||
| Other | - | - | |||
| _ | _ | ||||
| Total expenditure | 115,483 | 132,592 | |||
| _ | _ | ||||
| 67,564 | 102,776 | ||||
| Net gains/(losses) on investments | - | - | |||
| _ | _ | ||||
| Net income | 4 | 67,564 | 102,776 | ||
| Other recognised gains/(losses) | - | - | |||
| _ | _ | ||||
| Net movement in funds | £ 67,564 | £ 102,776 | |||
| _ | _ | ||||
| Reconciliation of funds: | |||||
| Total funds brought forward | 800,486 | 697,710 | |||
| _ | _ | ||||
| Total funds carried forward | £ | 868,050 _ |
£ 800,486 _ |
8
Ogwen Valley Mountain Rescue CIO – Trustees Report & Accounts 2022
7.1 Statement Of Financial Position At 31 December 2022(continued)
| 2022 | 2021 | ||||||
|---|---|---|---|---|---|---|---|
| Notes |
£ | £ |
£ | £ | |||
| Fixed assets: | |||||||
| Tangible assets | 7 | 115,438 | 123,268 | ||||
| Currents assets: | |||||||
| Stock | 6,864 | 3,530 | |||||
| Debtors | 8 | 7,518 | 10,587 | ||||
| Cash at bank and in hand | 742,784 | 669,861 | |||||
| _ | _ | ||||||
| 757,166 | 683,978 | ||||||
| _ | _ | ||||||
| 872,604 | 807,246 | ||||||
| Liabilities: | |||||||
| Creditors: amounts falling due | |||||||
| within one year | 9 | ( | 4,554) | ( | 6,760) | ||
| _ | _ | ||||||
| Total assets less current liabilities | 868,050 | 800,486 | |||||
| _ | _ | ||||||
| Total net assets | £ | 868,050 | £ | 800,486 | |||
| _ | _ | ||||||
| The funds of the charity: | |||||||
| Unrestricted funds | 10 | 868,050 | 800,486 | ||||
| _ | _ | ||||||
| Total charity funds | £ 868,050 _ |
£ 800,486 _ |
These financial statements were approved by the Trustees on 20[th] February 2023 and were signed on their behalf by:
C J Lloyd (Chair)
9
Ogwen Valley Mountain Rescue CIO – Trustees Report & Accounts 2022
- 7.2 Notes To The Financial Statements For The Year Ended 31st December 2022
1. Accounting Policies
Statement of compliance
The financial statements have been prepared in accordance with 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 (FRS 102) (effective 1 January 2019); hereinafter referred to as “Charities SORP (FRS102)”.
The charity meets the definition of a public benefit entity under the Charities SORP (FRS102).
Basis of preparation
The financial statements have been prepared under the historical cost convention. Assets and liabilities are initially recognised at historical cost or transaction value unless otherwise stated in the relevant accounting policy note.
There are no material uncertainties regarding the charity’s ability to continue as a going concern.
Income recognition
Income is recognised in the Statement of Financial Activities at the point when the charity has entitlement to the funds, an identifiable probability of receipt and the amount can be measured reliably.
When applicable, donated goods and services are included as income in the Statement of Financial Activities where the benefit to the charity is reasonably quantifiable and measurable. Such donated goods and services are shown at their fair value on initial recognition.
Expenditure
Liabilities are recognised on the accruals basis at the point when the charity has a legal or constructive obligation to the expenditure.
Expenditure on charitable activities comprises those costs incurred by the charity in the delivery of its activities and services in accordance with the objects of the charity and include, where appropriate, attributable VAT which cannot be recovered. Expenditure incurred and attributable to more than one activity of the charity is apportioned on a fair and reasonable basis.
Governance costs comprise professional fees and similar costs attributable to the governance of the charity.
Taxation
The charity is exempt from corporation tax on its charitable activities.
10
Ogwen Valley Mountain Rescue CIO – Trustees Report & Accounts 2022
Tangible fixed assets
7.2 Notes To The Financial Statements For The Year Ended 31st December 2022 (Continued).
Tangible fixed assets are stated in the Statement of Financial Position at cost less any subsequent accumulated depreciation and subsequent accumulated impairment losses. The cost of tangible fixed assets includes directly attributable costs incurred in their acquisition and installation.
1. Accounting Policies (continued)
Depreciation
Depreciation is provided on all tangible fixed assets so as to write off the cost or valuation, less estimated residual value, over their expected useful economic life as follows:
Leasehold property over the lease term Motor vehicles over 5 years Plant and equipment between 4 and 10 years
Stock
Stock is valued at the lower of cost and net realisable value.
Donated goods for resale are not recognised on receipt. Instead, the value to the charity of the donated goods sold is recognised as income when sold.
Debtors
Debtors include amounts owed to the charity for the provision of good and services or amounts the charity has paid in advance for the goods and services it will receive and are measured at their recoverable amounts.
Cash and bank and in hand
Cash at bank and in hand is held to meet the short-term cash commitments of the charity as they fall due. Cash at bank is held with UK banks registered under the Financial Services Compensation Scheme.
Creditors
Creditors represent the charity’s obligations to pay for goods or services that have been acquired in the ordinary course of the charity’s activities and are shown at their settlement amounts.
Creditors are classified as current liabilities unless the company has an unconditional right to defer settlement of the liability for at least twelve months after the reporting date.
Fund accounting
During the year the charity operated a single unrestricted income fund. Unrestricted funds are used in accordance with the charity’s objectives at the discretion of the trustees.
11
Ogwen Valley Mountain Rescue CIO – Trustees Report & Accounts 2022
7.2 Notes To The Financial Statements For The Year Ended 31st December 2022 (Continued).
2. Income
a. Income from donations and legacies
Income from donations and legacies is analysed as follows:
| 2022 | 2021 | |
|---|---|---|
| Unrestricted funds only | £ | £ |
| Voluntary donations | 48,155 | 32,188 |
| Bequests, legacies and ‘In Memory Of’ donations | 95,870 | 167,590 |
| 333 Supporters Group | 15,154 | 14,351 |
| Cash collection boxes | 3,341 | 1,903 |
| Sponsorship | 1,474 | 1,015 |
| Gift Aid received | 6,432 | 6,007 |
| _ | _ | |
| £ 170,426 | £ 223,054 | |
| _ | _ | |
| Income from other trading activities | ||
| Income from other trading activities is analysed as follows: | ||
| 2022 | 2021 | |
| Unrestricted funds only | £ | £ |
| Sale of merchandise | 6,480 | 8,247 |
| Fundraising events | 1,657 | 429 |
| Other income | 537 | 383 |
| _ | _ | |
| £ 8,674 | £ 9,059 | |
| _ | _ | |
| Income from investments | ||
| Income from investments is analysed as follows: | ||
| 2022 | 2021 | |
| Unrestricted funds only | £ | £ |
| Bank interest received | 3,945 | 2,985 |
| _ | _ | |
| £ 3,945 _ |
£ 2,985 _ |
b. Income from other trading activities
c. Income from investments
12
Ogwen Valley Mountain Rescue CIO – Trustees Report & Accounts 2022
7.2 Notes To The Financial Statements For The Year Ended 31st December 2022 (Continued).
2. Income (continued)
d. Other income
Other income is analysed as follows:
| 2022 | 2021 | |
|---|---|---|
| Unrestricted funds only | £ | £ |
| Other interest received | 2 | 20 |
| Other income | - | 250 |
| _ | _ | |
| £ 2 | £ 270 | |
| _ | _ | |
| nditure | ||
| Raising Funds | ||
| Expenditure on raising funds is analysed as follows: | ||
| 2022 | 2021 | |
| Unrestricted funds only | £ | £ |
| Merchandise costs | 5,288 | 4,511 |
| 333 Supporters Group costs | 1,366 | 376 |
| Fundraising event costs: Other events | - | 37 |
| Online donation fees | 1,324 | 1,355 |
| _ | _ | |
| £ 7,978 _ |
£ 6,279 _ |
3. Expenditure
a. Raising Funds
13
Ogwen Valley Mountain Rescue CIO – Trustees Report & Accounts 2022
7.2 Notes To The Financial Statements For The Year Ended 31st December 2022 (Continued).
3. Expenditure (continued)
b. Charitable activities
Expenditure on charitable activities is analysed as follows:
| 2022 | 2021 | |
|---|---|---|
| Unrestricted funds only | £ | £ |
| Equipment inc. swift water rescue | 18,395 | 26,342 |
| First aid and casualty care | 3,785 | 6,036 |
| Transport costs | 5,330 | 7,305 |
| Training expenses | 8,647 | 8,894 |
| Communications and IT | 4,417 | 2,749 |
| Base (Bryn Poeth) expenses | 8,689 | 6,531 |
| Team expenses | 32,135 | 32,165 |
| Administration expenses | 292 | 332 |
| Bank charges | 122 | 20 |
| Depreciation of tangible fixed assets | 24,256 | 23,887 |
| Grants to charitable organisations | - | 11,000 |
| Governance costs (Note 3c.) | 1,437 | 1,052 |
| _ | _ | |
| £ 107,505 | £ 126,313 | |
| _ | _ | |
| Governance costs | ||
| Expenditure on governance costs is analysed as follows: | ||
| 2022 | 2021 | |
| Unrestricted funds only | £ | £ |
| Independent examiner’s fees | 300 | 500 |
| Trustees’ expenses | 779 | 517 |
| Other professional fees | 35 | 35 |
| AGM expenses | 323 | - |
| _ | _ | |
| £ 1,437 _ |
£ 1,052 _ |
c. Governance costs
14
Ogwen Valley Mountain Rescue CIO – Trustees Report & Accounts 2022
7.2 Notes To The Financial Statements For The Year Ended 31st December 2022 (Continued).
4. Net income
Net income is stated after charging:
| Unrestricted funds only Depreciation Independent examiner’s fees Trustees’ expenses |
2022 £ 24,256 300 779 _ |
2021 £ 23,887 500 517 _ |
|---|---|---|
5. Employment Costs
During the year the charity had no employees (2021: Nil).
6. Trustee Remuneration and Expenses
None of the trustees received any remuneration during the year (2021: £Nil).
During the year 6 trustees (2021: 3) were reimbursed £345 (2021: £18) for travel expenses in connection with the governance of the charity.
Trustee liability insurance cover is provided via a third-party consortium comprising Mountain Rescue England and Wales (MREW), British Cave Rescue Council (BCRC) and the Search and Rescue Dog Association (SARDA) and amounted to £434 in the year (2021: £499).
15
Ogwen Valley Mountain Rescue CIO – Trustees Report & Accounts 2022
7.2 Notes To The Financial Statements For The Year Ended 31st December 2022 (Continued).
7. Tangible fixed assets
| Leasehold | Motor | Plant & | ||
|---|---|---|---|---|
| Property | Vehicles | Equipment | Total | |
| Cost: | £ | £ |
£ | £ |
| At 1stJanuary 2022 | 80,280 | 65,371 | 151,219 | 296,870 |
| Additions | - | - | 16,426 | 16,426 |
| _ | _ | _ | _ | |
| At 31stDecember 2022 | 80,280 | 65,371 | 167,645 | 313,296 |
| _ | _ | _ | _ | |
| Depreciation: | ||||
| At 1stJanuary 2022 | 22,806 | 57,221 | 93,575 | 173,602 |
| Charge for the year | 3,193 | 4,075 | 16,988 | 24,256 |
| _ | _ | _ | _ | |
| At 31stDecember 2022 | 25,999 | 61,296 | 110,563 | 197,858 |
| _ | _ | _ | _ | |
| Net book value: | ||||
| At 31st December 2022 | £ 54,281 | £ 4,075 | £ 57,082 | £ 115,438 |
| _ | _ | _ | _ | |
| At 31stDecember 2021 | £ 57,474 _ |
£ 8,150 _ |
£ 57,644 _ |
£ 123,268 _ |
8. Debtors
| 2022 | 2021 | |
|---|---|---|
| £ | £ | |
| Gift aid recoverable | 2,094 | 1,751 |
| VAT recoverable | 3,136 | 3,553 |
| Prepayments | 2,288 | 5,283 |
| _ | _ | |
| £ 7,518 _ |
£ 10,587 _ |
16
Ogwen Valley Mountain Rescue CIO – Trustees Report & Accounts 2022
7.2 Notes To The Financial Statements For The Year Ended 31st December 2022 (Continued).
9. Creditors: amounts falling due within one year
| 2022 | 2021 | |
|---|---|---|
| £ | £ | |
| Sundry creditors | 3,709 | 6,250 |
| Accruals | 845 | 510 |
| _ | _ | |
| £ 4,554 | £ | |
| 6,760 | ||
| _ | _ |
10. Analysis of charitable funds
The charity operates one singular unrestricted fund which includes certain designated funds.
| At 1st | At 31st | ||||
|---|---|---|---|---|---|
| January | Incoming | Outgoing | December | ||
| 2022 Financial Year | 2022 | Resources | Resources | Transfers | 2022 |
| Unrestricted funds only | £ | £ | £ |
£ | £ |
| General unrestricted fund | 400,486 | 183,047 | (115,483) | 37,000 | 505,050 |
| Designated funds: | |||||
| Operational reserve fund | 400,000 | - | - | (37,000) | 363,000 |
| _ | _ | _ | _ | _ | |
| £ 800,486 | £ 183,047 | £ (115,483) | £ - | £ 868,050 | |
| _ | _ | _ | _ | _ | |
| At 1st | At 31st | ||||
| January | Incoming | Outgoing | December | ||
| 2021 Financial Year | 2021 | Resources | Resources | Transfers | 2021 |
| Unrestricted funds only | £ | £ | £ | £ | £ |
| General unrestricted fund | 267,710 | 235,368 | (122,592) | 20,000 | 400,486 |
| Designated funds: | |||||
| Operational reserve fund | 420,000 | - | - | (20,000) | 400,000 |
| Rescue Benevolent Fund | 10,000 | - | (10,000) | - | - |
| _ | _ | _ | _ | _ | |
| £ 697,710 _ |
£ 235,368 _ |
£(132,592) _ |
£ - _ |
£ 800,486 _ |
The operational reserve designated fund is calculated as 3 times annual costs, based on an average of the last 3 years annual costs.
17