BRECON MOUNTAIN RESCUE TEAM REGISTERED CHARITY NUMBER 517732
STATEMENT OF ACCOUNTS FOR THE YEAR ENDED 31ST MARCH 2022
BRECON MOUNTAIN RESCUE TEAM
| STATEMENT OF ACCOUNTS FOR THE YEAR ENDED 31ST MARCH 2022 | |
|---|---|
| CONTENTS | Page |
| Charity information | 1 |
| Trustees’ Report for the year ended 31st March 2022 | 2 |
| Report of the Independent Examiner to the Trustees of Brecon Mountain Rescue Team | 4 |
| Unrestricted (General Purposes) Fund Receipts and Payments Account | |
| for the year ended 31st March 2022 | 5 |
| Restricted Funds Receipts and Payments Account | |
| for the year ended 31st March 2022 | 7 |
| Summary of Receipts and Payments for the year ended 31st March 2022 | 8 |
| Statement of Assets and Liabilities as at 31st March 2022 | 9 |
| Notes to the Receipts and Payments Account for the year ended 31st March 2022 | 11 |
BRECON MOUNTAIN RESCUE TEAM
CHARITY INFORMATION
Trustees of the charity as at 31st March 2022
Trustees of the charity as at 31st March 2022 D Forbes - Chairman R Powell - Team Leader M Jones - Deputy Team Leader D Turpin - Deputy Team Leader C Key - Secretary D Turpin - Treasurer A Stamford-Plows - Member W Gold - Member M Gregory - Member M Ludlam - Member Correspondent C Key Treasurer D Turpin Independent Examiner R D K Roche-Saunders Chartered Accountant 34 The Watton Brecon Powys LD3 7EF Bankers National Westminster Bank plc 9 High Street Abergavenny Monmouthshire NP7 5SA Charity registration number 517732
1
BRECON MOUNTAIN RESCUE TEAM
TRUSTEES’ REPORT FOR THE YEAR ENDED 31ST MARCH 2022
Constitution, principal activity and public benefit
Brecon Mountain Rescue Team is a charity, registered with the Charity Commissioners under number 517732 and affiliated to the Mountain Rescue Council of England and Wales. It was registered on 3rd July 1986 and is governed by its constitution. The charitable purposes for which it was formed are to relieve suffering and distress amongst persons endangered by accidents or natural hazards within the area of South Wales and to provide adequate arrangements for the secure and efficient search and rescue of any person or persons so endangered. The Trustees consider that these purposes are for the public benefit; they are provided to any member of the public, without charge.
Management
The charity is administered by a management committee comprised of individuals with responsibilities for various aspects of the charity’s operations. Since the last Annual General Meeting the chairman was Duncan Forbes, the team leader was Robert Powell, the secretary was Claire Key and the treasurer was Dominic Turpin.
Review of the year
The team responds to calls from the police and ambulance services, and offers its services to members of the public who find themselves in difficulties, whether in the mountains, on open land, in lowland or urban areas, and assists other teams, the armed forces and other search and rescue organisations.
The year under review saw a gradual easing of the restrictions which had been imposed in response to the coronavirus pandemic, and members of the public were once again able to enjoy the pleasures of the hills, countryside and mountains. The number of callouts to which the Team responded began to rise, from 62 in 2020 to 87 last year. Team members are once again able to engage in training, both on a regular basis and in certain specialised areas with outside providers. Once again, however, certain of the Team’s major fundraising opportunities which the Team has enjoyed in previous years were not held in the year under review, but the Team enjoys an income stream from a newly opened online shop.
The unrestricted receipts and payments account for the year ended 31st March 2022 on pages 6 and 7 show that receipts amounted to £92069 (compared with £53003 in the previous year), and that payments totalled £61192 (£34836). As a result, receipts exceeded payments by £30877 (£18167).
The largest item within general unrestricted receipts was for general donations, which were £66230, compared with £42724 in the previous year. Fundraising was £14105 (last year £5182).
………………….continued on page 3
2
BRECON MOUNTAIN RESCUE TEAM
TRUSTEES’ REPORT FOR THE YEAR ENDED 31ST MARCH 2022 (continued)
Prospects for the year ahead and general development plans
With virtually all pandemic restrictions now lifted, and with the current trend towards ‘staycations’, it is very probable that demands on the Team’s services will continue to increase. As ever, the Team members are ready to offer their services to members of the public as and when required, and will always be ready to come to their assistance if they should get into difficulties.
The Trustees have now been granted planning permission to redevelop the site of the current base and, after considering other options, has made the decision to commit to a project to provide the team with a more up-to-date and fitting base. Major fundraising for that project has begun and then, using funds generated alongside existing funds, it is hoped that the team will be able to start the building process within a year.
Conclusion
Brecon Mountain Rescue Team depends largely for its income on donations and fundraising; we remain most grateful to the trustees of the grant making charities and the members of the general public who continue to support us so faithfully and trust that this support will continue through these difficult times. In addition to the financial assistance which the team enjoys, we also receive support and understanding from our members’ employers, family and friends when we receive our emergency calls: this assistance is priceless and we are very grateful. We are confident that we can continue to depend upon this support, so that we can continue to provide our service to those who call upon us.
The Trustees have approved the Trustees’ Report above.
……………………………………… ………………………..……………2022 Chairman of the Trustees
3
BRECON MOUNTAIN RESCUE TEAM
REPORT OF THE INDEPENDENT EXAMINER TO THE TRUSTEES OF BRECON MOUNTAIN RESCUE TEAM
I report on the accounts of the charity for the year ended 31st March 2022, which are set out on pages 5 to 14.
Respective responsibilities of the trustees and the independent examiner
The charity’s trustees are responsible for the preparation of the accounts. They consider that an audit is not required for this year under section 144 of the Charities Act 2011 (the Charities Act) and that an independent examination is needed. It is my responsibility to:-
-
examine the accounts under section 145 of the Charities Act,
-
to follow the procedures laid down in the general Directions given by the Charity Commission (under section 145(5)(b) of the Charities Act), and
-
to state whether particular matters have come to my attention.
Basis of the independent examiner’s statement
My examination was carried out in accordance with the general Directions given by the Charity Commission. An examination includes a review of the accounting records kept by the charity and a comparison of the accounts presented with those records. It also includes consideration of any unusual items or disclosures in the accounts, and seeking explanations from the trustees concerning any such matters. The procedures undertaken do not provide all the evidence that would be required in an audit, and consequently no opinion is given as to whether the accounts present a ‘true and fair’ view and the report is limited to those matters set out in the statement below.
Independent examiner’s statement
In connection with my examination, no matter has come to my attention:-
-
(1) which gives me reasonable cause to believe that, in any material respect, the requirements:-
-
to keep accounting records in accordance with section 130 of the Charities Act;
-
to prepare accounts which accord with the accounting records and to comply with the accounting requirements of the Charities Act have not been met; or
(2) to which, in my opinion, attention should be drawn in order to enable a proper understanding of the accounts to be reached.
………………………………………
12th May 2022
R D K Roche-Saunders Chartered Accountant 34 The Watton Brecon
4
BRECON MOUNTAIN RESCUE TEAM
UNRESTRICTED (GENERAL PURPOSES) FUND RECEIPTS AND PAYMENTS ACCOUNT FOR THE YEAR ENDED 31ST MARCH 2022
| Notes | 2022 | 2021 | |
|---|---|---|---|
| Receipts | |||
| Regular receipts:- | |||
| Grants | 1 | 1306 | - |
| General donations | 2 | 66230 | 42724 |
| Boxes | 3 | 2811 | 1500 |
| Fundraising | 4 | 14105 | 5182 |
| Sundry receipts | 5 | 7214 | 3055 |
| _ | _ | ||
| 91666 | 52461 | ||
| Interest | 6 | 403 | 542 |
| _ | _ | ||
| Total receipts | 92069 | 53003 | |
| Less payments, as detailed on page 6 | 61192 | 34836 | |
| _ | _ | ||
| Balance, excess of receipts over payments | £30877 | £18167 | |
| _ | _ |
5
BRECON MOUNTAIN RESCUE TEAM
UNRESTRICTED (GENERAL PURPOSES) FUND RECEIPTS AND PAYMENTS ACCOUNT FOR THE YEAR ENDED 31ST MARCH 2022
| Notes | Notes | 2022 | 2021 |
|---|---|---|---|
| Payments | |||
| Charitable expenses:- | |||
| Vehicles and drone running expenses | 7 | 10746 | 9310 |
| Team clothing and equipment | 8 | 16327 | 9362 |
| Medical equipment | 9 | 3011 | 1548 |
| Training | 10 | 2226 | - |
| Communications | 11 | 10704 | 5508 |
| Headquarters | 12 | 5794 | 5508 |
| Administrative expenses | 13 | 1399 | 1020 |
| _ | _ | ||
| 50207 | 32256 | ||
| _ | _ | ||
| Costs of generating funds:- | |||
| Fundraising expenses, | |||
| and purchase of items for resale | 14 | 10985 | 1200 |
| _ | _ | ||
| Other payment:- | |||
| New base: planning permission | - | 1380 | |
| ______ | ______ | ||
| Total payments, to page 5 | £61192 | £34836 | |
| _ | ______ |
6
BRECON MOUNTAIN RESCUE TEAM
RESTRICTED FUNDS RECEIPTS AND PAYMENTS ACCOUNT FOR THE YEAR ENDED 31ST MARCH 2022
| Balance at | Movement | in funds | Balance at | |
|---|---|---|---|---|
| 31.3.21 | Incoming | Payments | 31.3.22 | |
| resources | ||||
| New base | 1000 | 41913 | 3136 | 39777 |
| _ | _ | _ | _ | |
| £1000 | £41913 | £3136 | £39777 | |
| _ | _ | _ | _ |
Incoming resources comprised donations towards the cost of the redevelopment of the charity’s operational base. Payments were for expenses incurred in the early stages of the project.
7
BRECON MOUNTAIN RESCUE TEAM
SUMMARY OF RECEIPTS AND PAYMENTS FOR THE YEAR ENDED 31ST MARCH 2022
| Total | Unrestricted | Restricted | Designated | |
|---|---|---|---|---|
| funds | funds | funds | ||
| Balance on Business Reserve Account at | ||||
| National Westminster Bank, Abergavenny, | ||||
| brought forward, 1st April 2021 | 26086 | 25086 | 1000 | - |
| Balance on Current Account at | ||||
| National Westminster Bank, Abergavenny, | ||||
| brought forward, 1st April 2021 | 19491 | 19491 | - | - |
| Leeds Building Society account | 147764 | - | - | 147764 |
| Virgin Money | 323635 | 221399 | - | 102236 |
| _ | _ | _ | _ | |
| 516976 | 265976 | 1000 | 250000 | |
| Add excess of receipts over payments | ||||
| for the year ended 31st March 2022 69654 | 30877 | 38777 | - | |
| _ | _ | _ | _ | |
| £586630 | £296853 | £39777 | £250000 | |
| _ | _ | _ | _ | |
| Represented by:- | ||||
| Balance on Business Reserve Account at | ||||
| National Westminster Bank, Abergavenny, | ||||
| carried forward, 31st March 2022 | 27958 | - | 27958 | - |
| Balance on Current Account at | ||||
| National Westminster Bank, Abergavenny, | ||||
| carried forward, 31st March 2022 | 86873 | 75054 | 11819 | - |
| Leeds Building Society account | 147837 | - | - | 147837 |
| Virgin Money | 323962 | 221799 | - | 102163 |
| _ | _ | _ | _ | |
| £586630 | £296853 | £39777 | £250000 | |
| _ | _ | _ | _ |
8
BRECON MOUNTAIN RESCUE TEAM
STATEMENT OF ASSETS AND LIABILITIES AS AT 31ST MARCH 2022
| 2022 | 2021 | |
|---|---|---|
| Monetary assets:- | ||
| Balance on Business Reserve Account at | ||
| National Westminster Bank, Abergavenny:- | ||
| Unrestricted funds | - | 25086 |
| Balance on Current Account at | ||
| National Westminster Bank, Abergavenny:- | ||
| Unrestricted funds | 75054 | 19491 |
| Virgin Money | 221799 | 221399 |
| _ | _ | |
| Total for unrestricted purposes | £296853 | £265976 |
| _ | _ | |
| Balance on Business Reserve Account at | ||
| National Westminster Bank, Abergavenny:- | ||
| Restricted funds | 29758 | 1000 |
| Balance on Current Account at | ||
| National Westminster Bank, Abergavenny:- | ||
| Restricted funds | 11819 | - |
| _ | _ | |
| Total for restricted purposes | £41577 | £1000 |
| _ | _ | |
| Balance on Business Reserve Account at | ||
| National Westminster Bank, Abergavenny:- | ||
| Designated funds | - | - |
| Leeds Building Society account | 147837 | 147764 |
| Virgin Money | 102163 | 102236 |
| _ | _ | |
| Total for designated purposes | £250000 | £250000 |
| _ | _ |
9
BRECON MOUNTAIN RESCUE TEAM
STATEMENT OF ASSETS AND LIABILITIES AS AT 31ST MARCH 2022
Other assets held and retained for the charity’s own use:-
Unit at Ffrwdgrech Industrial Estate, Brecon, used by the charity. The unit is equipped with tables, chairs, and facilities for washing clothes, and is also used for the storage of the charity’s stock of rescue, clothing, communication, medical and general equipment.
The freehold title to this property is recorded as being vested in the names of Ronald Lynn Brown, John Stuart Inns and Ellen Petrina Park Guinan, who hold it on trust for mountain rescue purposes. Mr Inns died in 2006 and Mr Brown died in 2020, and it is understood that the necessary steps are being taken to appoint Mr Ewan Thomas and Mr Dominic Turpin as trustees in their places.
At 31st March 2022 the charity’s operational fleet comprised a search vehicle (Land Rover Defender), a control vehicle (Volkswagen Crafter), a team vehicle (Ford Transit Tourneo) and a John Deere Gator off-road utility vehicle.
10
BRECON MOUNTAIN RESCUE TEAM
NOTES TO THE RECEIPTS AND PAYMENTS ACCOUNT FOR THE YEAR ENDED 31ST MARCH 2022
| 2022 | 2021 | ||
|---|---|---|---|
| 1 | Grants | ||
| From SWSARA - equipment and safety grants | 1306 | - | |
| _ | _ | ||
| 2 | General donations | ||
| Members | 1392 | 1440 | |
| General donations | 40306 | 23998 | |
| Donations in memory | 580 | 5296 | |
| HF Holidays | 7000 | - | |
| NFU Mutual | 6452 | - | |
| Diane Reynolds | 5000 | - | |
| Christ College | 3500 | - | |
| BVG Group | 2000 | - | |
| Audrey Tyler Trust Fund | - | 5000 | |
| Mayor of Brecon’s charity | - | 5000 | |
| Brecon Beacons Holiday Cottages | - | 4127 | |
| West Midlands Wealth Management | - | 2000 | |
| _ | _ | ||
| 66230 | 46861 | ||
| Less contributions to the Area Call fund | - | 4137 | |
| _ | _ | ||
| 66230 | 42724 | ||
| _ | _ | ||
| General donations include amounts received following | area callouts. | ||
| 3 | Boxes | ||
| Amounts collected | 2811 | 1500 | |
| _ | _ |
11
BRECON MOUNTAIN RESCUE TEAM
NOTES TO THE RECEIPTS AND PAYMENTS ACCOUNT FOR THE YEAR ENDED 31ST MARCH 2022 (continued)
| 2022 | 2021 | ||
|---|---|---|---|
| 4 | Fundraising | ||
| Newport Outdoor Group | 1096 | - | |
| Charity Ball | 1550 | - | |
| WAAT4 Challenge | 2854 | - | |
| Sales of merchandise | 8135 | 700 | |
| General fundraising | 387 | - | |
| Collections at Royal Welsh Show | 83 | - | |
| Black Dragon | - | 2482 | |
| 200 Club | - | 2000 | |
| ______ | ______ | ||
| 14105 | 5182 | ||
| _ | _ | ||
| 5 | Sundry receipts | ||
| Refunds of VAT | 5906 | 3055 | |
| Reimbursement by local Police Forces of fuel used | 1308 | - | |
| _ | _ | ||
| 7214 | 3055 | ||
| _ | _ | ||
| 6 | Interest | ||
| National Westminster Bank | 2 | 93 | |
| Leeds Building Society | 74 | 74 | |
| Virgin Money | 327 | 375 | |
| _ | _ | ||
| 403 | 542 | ||
| _ | _ |
12
BRECON MOUNTAIN RESCUE TEAM
NOTES TO THE RECEIPTS AND PAYMENTS ACCOUNT FOR THE YEAR ENDED 31ST MARCH 2022 (continued)
| 2022 | 2021 | ||
|---|---|---|---|
| 7 | Vehicles and drone running expenses | ||
| Fuel | 2766 | 1417 | |
| Mileage reimbursement | 2053 | 650 | |
| Repairs and maintenance | 4003 | 5221 | |
| Road fund licences | 210 | 205 | |
| Insurance for the drone | 786 | 696 | |
| Insurance on Gator | 300 | 300 | |
| Driver testing | 628 | - | |
| Green Flag rescue and recovery subscription | - | 281 | |
| PC for Romeo | - | 540 | |
| ______ | ______ | ||
| 10746 | 9310 | ||
| ______ | ______ | ||
| 8 | Team clothing and equipment | ||
| Total payments | 16327 | 9362 | |
| _ | _ |
This heading comprises the purchase, repair and replacement of items of clothing and rescue, specialised climbing and safety equipment necessary for the efficient running of the team. Purchases during the year included helmets (£4381), buoyancy aids (£3911) and waterproof trousers (£2641).
9 Medical equipment
| Total payments | 3011 | 1548 |
|---|---|---|
| _ | _ |
This total comprises expenditure on consumable items and on stocks of controlled drugs, which have to be kept ‘in-date’.
10 Training
Sundry course fees, conferences, etc, less amounts reimbursed by other teams 2226 _ _
13
BRECON MOUNTAIN RESCUE TEAM
NOTES TO THE RECEIPTS AND PAYMENTS ACCOUNT FOR THE YEAR ENDED 31ST MARCH 2022 (continued)
| 2022 | 2021 | ||
|---|---|---|---|
| 11 | Communications | ||
| Roving broadband | 20 | 468 | |
| Worldtext | 1947 | 1278 | |
| Radios, headsets, batteries, aerials, repairs etc | 3732 | - | |
| Data SIM | 253 | 253 | |
| Spot Tracker contracts | 4752 | 3269 | |
| Comms on the Gator | - | 240 | |
| _ | _ | ||
| 10704 | 5508 | ||
| _ | _ | ||
| 12 | Headquarters | ||
| Telephone, internet and subscriptions | 671 | 615 | |
| Postage and stationery | 161 | - | |
| Insurance | 1886 | 1686 | |
| Electricity | 1048 | 996 | |
| Water charges | 211 | 107 | |
| Sundry maintenance and stores | 1174 | 416 | |
| Alarm annual maintenance fee | 473 | 473 | |
| Information Commissioner fees | 70 | - | |
| Sundry items | 100 | 135 | |
| Website improvements | - | 1080 | |
| _ | _ | ||
| 5794 | 5508 | ||
| _ | _ | ||
| 13 | Administrative expenses | ||
| Independent examiner’s fees | 600 | 600 | |
| Legal insurance | 377 | 420 | |
| Costs associated with the Queen’s Award | 422 | - | |
| _ | _ | ||
| 1399 | 1020 | ||
| ______ | ______ |
14
BRECON MOUNTAIN RESCUE TEAM
NOTES TO THE RECEIPTS AND PAYMENTS ACCOUNT FOR THE YEAR ENDED 31ST MARCH 2022 (continued)
| 2022 | 2021 | ||
|---|---|---|---|
| 14 | Fundraising expenses | ||
| Fees payable to donation schemes | 549 | 312 | |
| Purchase of merchandising items | 10133 | 868 | |
| Sundry items | 153 | 20 | |
| Website ecommerce facility | 150 | - | |
| _ | _ | ||
| 10985 | 1200 | ||
| _ | _ |
15 Reserves and expenses
The Trustees have reviewed their policy in relation to the level of the team’s reserves. They have decided that, on a temporary basis and while fundraising for the new headquarters continues, the policy should be to endeavour to maintain the team’s reserves at one year’s estimated unrestricted expenditure, rather than the three years’ level which has been the policy up until now. The team’s budget plans are based on that intention, which is designed to ensure that the charity continues to have sufficient available resources to ensure that its primary objective will not be hampered by a short-term imbalance between income and expenditure. The Trustees consider that this level of reserves can be met during the forthcoming period of redevelopment and despite the challenges which have presented in the last two years.
The charity provides a vital emergency service and requires certainty of funding. To that end, funds will be sought beyond the minimum level of reserves where possible in order to increase the proportion of income generated from the charity’s own assets, to reduce the dependency on short term fundraising and to avoid spending unrestricted funds on capital purchases.
Funds are invested in pursuit of income from low-risk investments. During the year, apart from monies held in National Westminster Bank, funds are invested with the Leeds Building Society and with Virgin Money.
No trustee receives remuneration or expenses, other than reimbursement of out of pocket expenses for expenditure incurred on behalf of the team. Where certain conditions are met, members are reimbursed with their travelling costs on a non-profit pence per mile basis; this scheme is available to any member who wishes to claim, including the trustees, and the amounts paid out are shown in total in note 7 on page 11.
15