OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2024-03-31-accounts

BRECON MOUNTAIN RESCUE TEAM REGISTERED CHARITY NUMBER 517732

STATEMENT OF ACCOUNTS FOR THE YEAR ENDED 31ST MARCH 2024

BRECON MOUNTAIN RESCUE TEAM

STATEMENT OF ACCOUNTS FOR THE YEAR ENDED 31ST MARCH 2024
CONTENTS Page
Charity information 3
Trustees’ Report for the year ended 31st March 2024 4
Report of the Independent Examiner to the Trustees of Brecon Mountain Rescue Team 7
Statement of Financial Activities (SOFA) for the year ended 31st March 2024 8
Balance Sheet as at 31st March 2024 9
Notes to the accounts for the year ended 31st March 2024 10

2

BRECON MOUNTAIN RESCUE TEAM

CHARITY INFORMATION

Trustees of the charity as at 31st March 2024 A Stamford-Plows - Chairman
R Powell - Team Leader
M Jones - Deputy Team Leader
D Turpin - Deputy Team Leader
R Williams - Deputy Team Leader
C Key - Secretary
D Turpin - Treasurer
W Walton - Member
P Wesley - Member
N Parry - 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

3

BRECON MOUNTAIN RESCUE TEAM

TRUSTEES’ REPORT FOR THE YEAR ENDED 31ST MARCH 2024

Constitution, principal activity and public benefit

Brecon Mountain Rescue Team (the ‘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 construction of the new Headquarters building continued apace during the year, becoming ready for the team to use towards the end of 2023. It enables the team to respond quicker to emergency calls for help, to provide a free venue for local community organisations, to store the equipment and medical supplies safely, to garage the vehicles indoors, to train all together as a team and to be able to increase the educational outreach work and save lives through learning.

The team remained available to respond to calls for assistance throughout the construction phase, attending 83 callouts during the year under review, down slightly from 88 in the previous year. As ever, the team members are always 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 overall cost of the building thus far is in excess of £1,249,000. The major funding grants towards the cost of the building were received from the Welsh Government, £250,000, the National Lottery Community Fund, £50,000 and Brecon Beacons National Park Authority, £20,000. There were many other generous donations, including £32,860 from the estate of Mrs S M Griffiths and £27,000 from the estate of Derek Gray, and the balance of the cost has been met from the team’s own resources, accumulated from fund-raising efforts in previous years. These generous donors are acknowledged on a special display board inside the building. The year’s two major fund-raising events, the Black Dragon and Beat the Beacons, raised in excess of £23,800.

With the completion of the new Headquarters, the team’s major fund-raising effort over the last few years is at an end, and the focus returns to the raising of funds for the day-to-day running expenses.

….continued on page 5

4

BRECON MOUNTAIN RESCUE TEAM

TRUSTEES’ REPORT FOR THE YEAR ENDED 31ST MARCH 2024 (continued)

Review of the year (continued)

The Statement of Financial Activities for the year ended 31st March 2024 on page 8 shows that income was £198,615 (compared with £100,950 in the previous year), while expenditure was £68,767 (£60,766). Net income was thus £129,849 (£40,184).

Reserves and expenses

In the year ended 31st March 2023, the Trustees reviewed their policy in relation to the level of the team’s reserves. In view of the major construction costs of the new Headquarters, they decided that on a temporary basis the policy should be to endeavour to maintain the team’s reserves at one year’s estimated unrestricted expenditure; until then this had been two years’ estimated unrestricted expenditure. Now that the great majority of the construction costs have been paid, the Trustees consider that the policy should once again be to endeavour to maintain the reserves at two years’ estimated unrestricted expenditure. 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 realistically be met.

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 were invested with Virgin Money and the Leeds Building Society, although the latter account is now closed.

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 the vehicles expenses section of note 3.

Prospects for the year ahead and general development plans

The major redevelopment of the team’s Headquarters is now virtually complete and is being used for all the intended purposes. There are no major fundraising activities at present, and raising funds for day-to-day activities is presently the focus.

….continued on page 6

5

BRECON MOUNTAIN RESCUE TEAM

TRUSTEES’ REPORT FOR THE YEAR ENDED 31ST MARCH 2024 (continued)

Conclusion

As ever, the 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. 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.

……………………………………… ………………………..……………2024 Chairman of the Trustees

6

BRECON MOUNTAIN RESCUE TEAM

REPORT OF THE INDEPENDENT EXAMINER TO THE TRUSTEES OF BRECON MOUNTAIN RESCUE TEAM

I report to the Trustees on my examination of the accounts of Brecon Mountain Rescue Team (the charity) for the year ended 31st March 2024.

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:-

Basis of the independent examiner’s statement

Your attention is drawn to the fact that the charity has prepared accounts in accordance with Accounting and Reporting by Charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and the Republic of Ireland (FRS 102). I understand that this has been done in order for the accounts to provide a true and fair view in accordance with Generally Accepted Accounting Principle effective for reporting periods beginning on or after 1st January 2015.

Independent examiner’s statement

In connection with 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:-

………………………………………

9th May 2024

R D K Roche-Saunders Chartered Accountant 34 The Watton Brecon

7

BRECON MOUNTAIN RESCUE TEAM

STATEMENT OF FINANCIAL ACTIVITIES FOR THE YEAR ENDED 31ST MARCH 2024 (Referred to as SOFA)

Unrestricted Unrestricted Restricted Total Prior year
funds income funds funds funds
Incoming resources (note 2)
Donations and legacies (a) 151,393 - 151,393 361,043
Other trading activities (b) and (c) 39,173 - 39,173 36,131
Bank interest (d) 2,471 - 2,471 1,053
Other items (e) 5,578 - 5,578 4,994
_ _ _ _
Total 198,615 - 198,615 403,221
_ _ _ _
Resources expended (note 3)
Raising funds 8,097 - 8,097 12,107
Charitable activities 60,670 - 60,670 48,659
_ _ _ _
68,767 - 68,767 60,766
_ _ _ _
Net income, and
net movement in funds 129,849 - 129,849 342,455
Total funds brought forward 372,081 595184 967,265 624,810
Transfer restricted income funds
to unrestricted funds 595,184 (595184) - -
_ _ _ _
Total funds carried forward £1,097,114 £- £1,097,114 £967,265
_ _ _ _

8

BRECON MOUNTAIN RESCUE TEAM

BALANCE SHEET AS AT 31ST MARCH 2024

Unrestricted Unrestricted Restricted Total Prior year
Fixed assets funds income funds funds funds
Tangible assets (note 4) 1,278,914 - 1,278,914 43,094
_ _ _ _
Current assets
Stocks on hand 8,000 - 8,000 8,000
Debtors (note 5) 2,798 - 2,798 689
Balance at bank and in hand 159,132 - 159,132 916,482
_ _ _ _
Total current assets 169,930 - 169,930 925,171
Creditors: amounts falling due
within one year (note 6) 33,330 - 33,330 1,000
_ _ _ _
Net current assets 136,600 - 136,600 924,171
_ _ _ _
Total assets
less current liabilities 1,415,514 - 1,415,514 967,265
Deferred income grants 318,400 - 318,400 -
_ _ _ _
Total assets less liabilities £1,097,114 £- £1,097,114 £967,265
_ _ _ _
Funds of the Charity
Restricted income funds (note 7) - - - 595,184
Unrestricted funds (note 7) 1,097,114 - 1,097,114 372,081
_ _ _ _
Total funds 1,097,114 £- £1,097,114 £967,265
_ _ _ _

9

BRECON MOUNTAIN RESCUE TEAM

NOTES TO THE ACCOUNTS FOR THE YEAR ENDED 31ST MARCH 2024

1 Accounting policies

Basis of accounting, and change in accounting policy

These accounts have been prepared on the accruals basis under the historical cost convention with items recognised at cost or transaction value (unless otherwise stated in the relevant note(s) to these accounts), in accordance with the Statement of Recommended Practice: Accounting and Reporting by Charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and the Republic of Ireland (FRS 102), and with the Charities Act 2011.

The financial statements are presented in pounds sterling, which is the functional currency of the team, and are rounded to the nearest £1.

Public benefit

The Trustees consider that the aims and objectives of the team are such that it constitutes a public benefit entity as defined by FRS 102.

Going concern

The Trustees are satisfied that the team should continue to be regarded as a going concern and that these accounts are properly prepared on that basis.

Stock

Stocks of merchandise are valued at the lower of cost and net realisable value.

Depreciation

Depreciation is calculated so as to write off the cost of an asset, less its estimated residual value, over the useful economic life of that asset as follows:-

Brecon Mountain Rescue Team - Headquarters Written off over 50 years
Fixtures and fittings at the new Headquarters 25% of cost per annum
Drone 33⅓% of cost per annum
Motor vehicles 20% of cost per annum

The Trustees intend that the new headquarters be fully maintained, and consider that its useful economic life should exceed 50 years.

10

BRECON MOUNTAIN RESCUE TEAM

NOTES TO THE ACCOUNTS FOR THE YEAR ENDED 31ST MARCH 2024 (continued)

1 Accounting policies (continued)

Recognition of income and expenditure

Income is included in the SOFA when the team becomes entitled to the resources, when it is more likely than not that the Trustees will receive the resources and when the monetary value can be measured with sufficient reliability. Legacies are received occasionally, and similar parameters of certainty are applied.

Funding grants are brought into income over the depreciable life of the assets for which they were received.

The team is operated entirely by volunteers, and the value of this help is not included in the accounts.

Expenditure is recognised when it is more likely than not that there is a legal obligation committing the charity to pay.

Assets

Tangible fixed assets for use by the charity are capitalised if they can be used for more than one year, and cost at least £1,000.

Value Added Tax

Brecon Mountain Rescue Team is not registered for Value Added Tax (VAT) but, as a charity, is able to reclaim input VAT on appropriate expenditure. The figures in this year’s accounts exclude VAT.

11

BRECON MOUNTAIN RESCUE TEAM

NOTES TO THE ACCOUNTS FOR THE YEAR ENDED 31ST MARCH 2024 (continued)

2 Analysis of income
2024 2023
(a) Unrestricted donations and gifts
Boxes 4,928 3,782
SWSARA grant 1,378 575
General donations 66,253 50,573
Donations in memory 447 1,972
Margaret Owen - 1,000
Pobl y Llyn - 1,373
Morrisons - 2,275
West Midlands Wealth Management 3,000 2,500
HF Holidays 7,000 -
Legacies 67,151 -
_ _
150,157 64,050
_ _
Gift aid - 3,231
_ _
Membership subscriptions 1,236 1,332
_ _
Total of donations and legacies 151,393 68,613
_ _
(b) Charitable activities
Sales of merchandise 10,104 7,804
_ _
(c) Fundraising
General fundraising 3,089 1,595
Black Dragon 11,523 13,796
Beat the Beacons 12,279 -
Collections at Royal Welsh Show 178 1,595
200 Club 2,000 1,500
_ _
29,069 18,486
_ _

12

BRECON MOUNTAIN RESCUE TEAM

NOTES TO THE ACCOUNTS FOR THE YEAR ENDED 31ST MARCH 2024 (continued)

2 Analysis of income (continued)
2024 2023
(d) Interest
National Westminster Bank 186 127
Leeds Building Society 1,072 74
Virgin Money 1,213 852
_ _
2,471 1,053
_ _
(e) Sundry income
Fuel reimbursement by Police 2,278 -
Sale of containers 1,700 -
Refunds of VAT - 4,994
Deferred income grants 1,600 -
_ _
5,578 4,994
_ _

The refunds of VAT are now allocated against the relevant expenditure.

Restricted donations

With the completion of the building works, all donations which were previously recognised as restricted are now recognised as unrestricted donations.

13

BRECON MOUNTAIN RESCUE TEAM

NOTES TO THE ACCOUNTS FOR THE YEAR ENDED 31ST MARCH 2024 (continued)

3 Analysis of expenditure
2024 2023
Expenditure on raising funds
Staging fundraising events 2,475 2,654
Fees payable to donation schemes 451 658
Purchase of merchandising items 4,716 6,591
Advertising, marketing and sundry items 455 2,204
_ _
8,097 12,107
_ _
Expenditure on charitable activities
Vehicles and drone running expenses
Fuel 2,361 5,060
Mileage reimbursement 2,073 2,557
Repairs and maintenance 2,947 6,781
Road fund licences 240 220
Insurance for the drone 978 786
Driver testing - 453
Drone expenses 362 291
Insurance on Gator 323 -
Breakdown cover 356 -
_ _
9,640 16,148
_ _
Communications
Worldtext (including a VAT adjustment from last year)
812
2,100
Radios, headsets, batteries, aerials, repairs etc 115 433
Data SIM 422 863
Starlink 1,128 -
Spot Tracker contracts 3,950 3,264
EE 395 255
_ _
6,822 6,915
_ _

14

BRECON MOUNTAIN RESCUE TEAM

NOTES TO THE ACCOUNTS FOR THE YEAR ENDED 31ST MARCH 2024 (continued)

3 Training
2024 2023
Sundry course fees 3,412 1,671
_ _
Headquarters
Telephone, internet and subscriptions 1,294 533
Postage and stationery - 10
Insurance 1,868 2,165
Electricity 2,517 2,052
Water charges 202 166
Sundry maintenance and stores 1,664 648
Alarm annual maintenance fee and removal charge 155 508
Information Commissioner fees 35 35
Sundry items 25 241
CBMRT - 792
Website improvements 768 458
Conference fees 1,026 -
Basewarming costs 2,000 -
_ _
11,554 7,608
_ _
Team clothing and equipment
Total payments 8,216 8,751
_ _

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.

Medical requisites

Total payments 168 761 _ _

This total comprises expenditure on consumable items and on stocks of controlled drugs, which have to be kept ‘in-date’.

15

BRECON MOUNTAIN RESCUE TEAM

NOTES TO THE ACCOUNTS FOR THE YEAR ENDED 31ST MARCH 2024 (continued)

3 Administration costs
2024 2023
Independent examiner’s fees 1,250 650
Other fees paid to the independent examiner - 350
Other professional advice 800 -
Fire survey 905 -
Legal insurance - 392
_ _
2,955 1,392
_ _
Depreciation 17,903 5,413
_ _
Total of expenditure on charitable activities 60,670 48,659
_ _
4 Tangible fixed assets
Freehold land Furniture Motor Total
and buildings and vehicles
equipment
At cost, 31st March 2023 21,442 - 131,287 152,729
Additions during the year 1,228,425 25,298 - 1,253,723
_ _ _ _
At cost, 31st March 2024 1,249,867 25,298 131,287 1,406,452
_ _ _ _
Depreciation
As at 31st March 2023 - - 109,635 109,635
Provided during the year 6,247 7,325 4,331 17,903
_ _ _ _
As at 31st March 2024 6,247 7,325 113,966 127,538
_ _ _ _
Net book values:-
31st March 2023 21,442 - 21,652 43,094
_ _ _ _
31st March 2024 1,243,620 17,973 17,321 1,278,914
_ _ _ _

16

BRECON MOUNTAIN RESCUE TEAM

NOTES TO THE ACCOUNTS FOR THE YEAR ENDED 31ST MARCH 2024 (continued)

5 Debtors
2024 2023
Sundry debtors and prepayments 2,798 689
_ _
6 Creditors: amounts falling due within one year
Accrued charges 3,823 1,000
Retention due on new base building 29,507 -
_ _
33,330 1,000
_ _
7 Summary of movement of funds
Balance at Movement in funds Balance at
31.3.23 Incoming Transfer 31.3.24
resources
Restricted fund - new base 595,184 - 595,184 -
Unrestricted fund 372,081 129,849
595,184 - 1,097,114
_ _ _ _
£967,265 £725,033 £595,184 £1,097,114
_ _ _ _
The restricted fund held funds for the construction of a new operating base for the charity. A
has now been completed, and the building is available for the team’s general operations, the ba
has been transferred to unrestricted funds. The unrestricted fund holds funds for the ge
operational running costs of the charity.
These details are also shown for the previous year.
Balance at Movement in funds Balance at
31.3.22 Incoming Payments 31.3.23
resources
Restricted fund - new base 292,913 302,271 - 595,184
Unrestricted fund 331,897 100,950 60,766 372,081
_ _ _ _
£624,810 £403,221 £60,766 £967,265
_ _ _ _

The restricted fund held funds for the construction of a new operating base for the charity. As this has now been completed, and the building is available for the team’s general operations, the balance has been transferred to unrestricted funds. The unrestricted fund holds funds for the general operational running costs of the charity.

17

BRECON MOUNTAIN RESCUE TEAM

NOTES TO THE ACCOUNTS FOR THE YEAR ENDED 31ST MARCH 2024 (continued)

8 Additional disclosures

The freehold title of the land at Ffrwdgrech Industrial Estate, Brecon, on which the new Headquarters has been built is recorded as being vested in the names of Ewan Thomas, Dominic Turpin, Duncan Forbes and Ellen Petrina Park Guinan, who hold it on trust for mountain rescue purposes This land is not at present included as an asset in these accounts.

18