Front Royal Vol Fire and Rescue Dep (EIN 237082028) - Form 990 Financial Analysis & Trantor Score

🔒

Tuckman-Chang Vulnerability Assessment

4 risk indicators measuring financial stability and operational resilience

Sign in with your work email to view Tuckman-Chang indicators

Financial Trends

Organization Details

Formation Year

1945

Legal Domicile

Tax Period

2024-07-01 to 2025-06-30

Front Royal Vol Fire and Rescue Dep, founded in 1945, is a small nonprofit in the Public Safety sector that reported $517K in total revenue in fiscal year 2017. Revenue surged 83% from the prior year, signaling strong growth momentum. Expenses of $446K left a modest 14% surplus.

Mission

Fire and Rescue Services

🔒

Trantor Score

Financial Health & Payment Capacity Assessment (FICO Scale: 300–850)

Sign in to view Trantor Score and financial metrics

Liquidity (40%) • Solvency (30%) • Sustainability (20%) • Efficiency (10%)

Financial Overview (2024)

Revenue Breakdown

Contributions & Grants $355,252

Program Service Revenue $0

Investment Income $20,576

Other Revenue $571,845

TOTAL REVENUE $947,673

Expense Breakdown

Grants Paid $0

Salaries & Benefits $100,230

Fundraising Expenses $0

Program Expenses $743,436

Other Expenses $643,206

TOTAL EXPENSES $743,436

Year-over-Year Comparison

	2024	2023	Change
Revenue	$947,673	$865,015	+0.1%
Expenses	$743,436	$512,308	+0.5%
Net Income	$204,237	$352,707	-0.4%

Key Indicators

✗ Grants to Organizations ✗ Grants to Individuals ✗ Lobbying ✗ Political Activity ✗ Foreign Activities ✗ Donor Advised Fund ✓ Schedule B Required

🔒

Financial Health Indicators

Comprehensive financial analysis: Altman Z-Score, liquidity, solvency, sustainability, efficiency, and growth metrics

Financial Distress Indicator

Liquidity & Cash Position

Sign in to view all financial metrics

Altman Z-Score • Liquidity Ratios • Solvency Analysis • Growth Indicators • Efficiency Metrics

Governance

Voting Members

Independent Members

Employees

Volunteers

Governance Policies

✗ Conflict of Interest Policy

✗ Whistleblower Policy

✗ Document Retention Policy

Special Practices & Reported Activities

✗ Operated a School

✗ Operated a Hospital

✗ Provided First Class Travel

⚠ Reported Conflict of Interest

✗ Reported Asset Diversion

✗ Excess Benefit Transaction

✗ Made Political Expenditures

✗ Engaged in Lobbying

✗ Operated Donor Advised Fund

✗ Maintained Art Collections

✗ Filed Form 720

Compensation of Officers, Directors & Key Employees

Total Officers

Total Directors

Key Employees

Highest Compensated

reported

Name	Title	Hours/Week	Role	Reportable Comp	Other Comp	Total
Scotty Williams	Member at Large	5.00	Director	$0	$0	$0
Brad Kresge	Member at Large	5.00	Director	$0	$0	$0
Warren LeCompe	Member at Large	5.00	Director	$0	$0	$0
Calvin Croft	Member at Large	5.00	Director	$0	$0	$0
Harry Kisner Jr	President	10.00	Officer	$0	$0	$0
Eddie Henry	Secretary	5.00	Officer	$0	$0	$0
Patricia Henry	Treasurer	5.00	Officer	$0	$0	$0
Larry Oliver	Fire Chief	5.00	Officer	$0	$0	$0
Mike Utley	Assistant Fire Chief	5.00	Officer	$0	$0	$0
Bradley Fletcher	Vice President	5.00	Officer	$0	$0	$0

Note: Compensation data is self-reported by the organization on their Form 990. "Reportable Comp" includes salary, bonuses, and other reportable compensation from the organization and related organizations. "Other Comp" includes benefits, deferred compensation, and non-taxable benefits.

Historical Data

Year	Revenue	Expenses	Assets	Net Income
2025	$947,673	$743,436	$2,431,908	$204,237
2024	$865,015	$512,308	$2,526,832	$352,707
2023	$725,869	$564,447	$2,515,430	$161,422
2022	$822,643	$514,685	$2,634,950	$307,958
2021	$637,970	$483,761	$2,554,974	$154,209
2020	$460,828	$275,352	$2,495,280	$185,476
2019	$526,352	$265,654	$1,058,039	$260,698
2018	$516,593	$446,185	$780,469	$70,408

Front Royal Vol Fire and Rescue Dep