OpenCharities

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

2025-03-31-accounts

Independent Examiner's Report to the Trustees of Wiltshire Scout Council

Independent examiner's report to the trustees of Wiltshire Scout Council

I report to the charity trustees on my examination of the accounts of Wiltshire Scout Council (the Trust) for the year ended 31 March 2025.

Responsibilities and basis of report

As the charity trustees of the Trust you are responsible for the preparation of the accounts in accordance with the requirements of the Charities Act 2011 ('the Act').

I report in respect of my examination of the Trust's accounts carried out under Section 145 of the Act and in carrying out my examination I have followed all applicable Directions given by the Charity Commission under Section 145(5)(b) of the Act.

Independent examiner's statement

I have completed my examination. I confirm that no material matters have come to my attention in connection with the examination giving me cause to believe that in any material respect:

  1. accounting records were not kept in respect of the Trust as required by Section 130 of the Act; or 2. the accounts do not accord with those records; or

  2. the accounts do not comply with the applicable requirements concerning the form and content of accounts set out in the Charities (Accounts and Reports) Regulations 2008 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.

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 accounts to be reached.

Monahans

James Gare FCA DChA

Monahans Chartered Accountants Hermes House Fire Fly Avenue Swindon Wiltshire SN2 2GA 3[rd] July 2025 .............................................

Page 7

Wiltshire Scout Council

Statement of Financial Activities for the Year Ended 31 March 2025

Unrestricted
funds
Notes
£
INCOME AND ENDOWMENTS FROM
Donations and legacies
2
29,937
Charitable activities
5
Wiltshire Scouts
117,020
Other trading activities
3
608
Investment income
4
10,315
Total
157,880
EXPENDITURE ON
Raising funds
608
Charitable activities
6
Wiltshire Scouts
224,780
Total
225,388
NET INCOME/(EXPENDITURE)
(67,508)
Transfers between funds
16
20,694
Net movement in funds
(46,814)
Restricted
funds
£
-
-
-
-
-
-
6,287
6,287
(6,287)
(20,694)
(26,981)
2025
Total
funds
£
29,937
117,020
608
10,315
157,880
608
231,067
231,675
(73,795)
-
(73,795)
2024
Total
funds
£
29,339
178,855
498
9,804
218,496
1,668
283,985
285,653
(67,157)
-
(67,157)

RECONCILIATION OF FUNDS

Total funds brought forward 703,880 96,220 800,100 867,257

TOTAL FUNDS CARRIED FORWARD

657,066 69,239 726,305 800,100

The notes form part of these financial statements

Page 8

Wiltshire Scout Council

Balance Sheet 31 March 2025

Notes
FIXED ASSETS
Tangible assets
12
CURRENT ASSETS
Stocks
13
Debtors
14
Cash at bank
Unrestricted
funds
£
488,166
405
13,767
485,497
499,669
Restricted
funds
£
-
-
-
69,239
69,239
2025
Total
funds
£
488,166
405
13,767
554,736
568,908
2024
Total
funds
£
507,897
585
45,970
552,165
598,720

CREDITORS

Amounts falling due within one year 15 (330,769) - (330,769) (306,517)

NET CURRENT ASSETS

168,900 69,239 238,139 292,203

TOTAL ASSETS LESS CURRENT LIABILITIES

657,066 69,239 726,305 800,100

The notes form part of these financial statements

Page 9

NET ASSETS 657,066 69,239 726,305 800,100

FUNDS

16 Unrestricted funds 657,066 703,880 Restricted funds 69,239 96,220

TOTAL FUNDS

726,305 800,100

The financial statements were approved by the Board of Trustees and authorised for issue on 26[th] June 2025 and were signed on its behalf by:

J Purkis

............................................. J Purkis – Chair

The notes form part of these financial statements

Page 9

Wiltshire Scout Council

Notes to the Financial Statements for the Year Ended 31 March 2025

1. ACCOUNTING POLICIES

Basis of preparing the financial statements

The financial statements of the charity, 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 2019)', Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Charities Act 2011. The financial statements have been prepared under the historical cost convention.

The charity has taken exemption from preparing a cash flow statement under the charities SORP as it constitutes a small charity. The financial statements have been prepared to give a 'true and fair view' and have departed from the Charities (Accounts and Reports) Regulations 2008 only to the extent required to provide a 'true and fair view'. This departure has involved following 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 (FRS102) issued on 16 July 2014 rather than the Accounting and Reporting by Charities Statement of Recommended Practice effective from 1 April 2005 which has since been withdrawn.

The financial statements are prepared on a going concern basis under the historical cost convention, modified to include certain items at fair value. The financial statements are prepared in sterling which is the functional currency of the charity and rounded to the nearest pound.

There are no significant areas of judgements or key sources of estimation uncertainty.

The trustees consider that there are no material uncertainties about the Charity's ability to be a going concern.

The Charity is an unincorporated trust. The charity's governing documents are those of The Scout Association and consist of a Royal Charter.

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.

Membership subscriptions Membership subscriptions collected on behalf of other parts of the Scout Movement are reported in the SoFA net of any amount paid out. This is because these subscriptions are in affect held as agents before being paid out.

Grants and donations Grants and donations are only included in the SoFA when the charity has unconditional entitlement to the resources.

Tax reclaim on donations and gifts Incoming resources from tax reclaims are included in the SoFA at the same time as the gift to which they relate.

Donated services and facilities are only included in incoming resources (with an equivalent amount in resources expended) where the benefit to the charity is reasonably quantifiable, measurable, and material. The value placed on these resources is the estimated value to the charity of the service or facility received.

For legacies, entitlement is taken as the earlier of the date on which either: the charity is aware that probate has been granted, the estate has been finalised and notification has been made by the executor(s) to the Trust that a distribution will be made, or when a distribution is received from the estate. Receipt of a legacy, in whole or in part, is only considered probable when the amount can be measured reliably and the charity has been notified of the executor's intention to make a distribution. Where legacies have been notified to the charity, or the charity is aware of the granting of probate, and the criteria for income recognition have not been met, then the legacy is a treated as a contingent asset and disclosed if material.

Investment income is included in the accounts when receivable

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.

continued...

Page 10

Wiltshire Scout Council

Notes to the Financial Statements - continued

for the Year Ended 31 March 2025

1. ACCOUNTING POLICIES - continued

Tangible fixed assets

Tangible fixed assets for use by charity These are capitalised if they can be used for more than one year and cost at least £50. They are valued at cost or a reasonable value on receipt.

Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life: Buildings - 2% on a straight-line basis

Equipment - 10%-20% at different rates on a straight-line basis.

Stocks

Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

Taxation

The charity is exempt from tax on its charitable activities.

Fund accounting

Unrestricted funds can be used in accordance with the charitable objectives at the discretion of the trustees.

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.

Creditors

Creditors are recognised where the charity has a present obligation from a past event that will probably result in the transfer of funds to a third party and the amount due to settle the obligation can be measured or estimated reliably. Creditors are normally recognised at their settlement amount after allowing for any trade discount due.

Cash at bank and cash in hand

Cash at bank and cash in hand includes cash and short term highly liquid investments with a short maturity of three months or less from the date of acquisition or opening of the deposit or similar account.

Debtors

Trade and other debtors are recognised at the settlement amount due after any trade discount offered. Prepayments are valued at the amount prepaid net of any trade discounts.

Financial Risk Management

The Charity has minimal exposure to customer credit risk, liquidity risk and market risk. Please refer to the risk section of the trustee's annual report for information on how risks are managed. The charity does not have any non-basic financial instruments

2. DONATIONS AND LEGACIES

Donations
Subscriptions
less: membership subscriptions paid on
2025
£
-
256,909
(226,972)
29,937
2024
£
270
235,466
(206,397)
29,339

continued...

Page 11

Wiltshire Scout Council

Notes to the Financial Statements - continued for the Year Ended 31 March 2025

3.
OTHER TRADING ACTIVITIES
Badges
4.
INVESTMENT INCOME
Deposit account interest
5.
INCOME FROM CHARITABLE ACTIVITIES
Activity
Centre income and fees
Wiltshire Scouts
Jamboree
Wiltshire Scouts
International trips
Wiltshire Scouts
6.
CHARITABLE ACTIVITIES COSTS
Wiltshire Scouts
7.
DIRECT COSTS OF CHARITABLE ACTIVITIES
Staff costs
Insurance
Premises
Repairs
Office costs
Other costs
Jamboree
International trips
Development project
Bad debts
Depreciation
8.
SUPPORT COSTS
Wiltshire Scouts
2025
£
608
2025
£
10,315
2025
£
18,932
-
98,088
117,020
Direct
Support
Costs (see
costs (see
note 7)
note 8)
£
£
228,082
2,985
2025
£
3,805
5,835
21,224
5,475
1,360
11,010
3,547
104,469
50,127
1,500
19,730
228,082
Governance
Finance
costs
£
£
431
2,554
2024
£
498
2024
£
9,804
2024
£
24,120
147,486
7,249
178,855
Totals
£
231,067
2024
£
3,720
5,411
14,081
4,147
1,214
14,402
169,658
4,074
43,444
-
21,101
281,252
Totals
£
2,985

continued...

Page 12

Wiltshire Scout Council

Notes to the Financial Statements - continued for the Year Ended 31 March 2025

8. SUPPORT COSTS - continued

Support costs, included in the above, are as follows:

Support costs, included in the above, are as follows:
2025 2024
Wiltshire Total
Scouts activities
£ £
Payroll 421 421
Bank charges 10 -
Independent examination 2,554 2,312
2,985 2,733

9. TRUSTEES' REMUNERATION AND BENEFITS

The Trustee, S Rose, was employed by the Charity as centre cleaner, and earned gross salary of £Nil (2024: £2,160).

There were no other trustees' remuneration or other benefits for the year ended 31 March 2025 nor the year ended 31 March 2024.

Trustees' expenses

There were no trustees' expenses paid for the year ended 31 March 2025 nor for the year ended 31 March 2024.

10. STAFF COSTS

Wages and salaries
The average monthly number of employees during the year was as follows:
Employees
No employees received emoluments in excess of £60,000.
2025
£
3,805
3,805
2025
1
2024
£
3,720
3,720
2024
1

11. COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES

Unrestricted
funds
£
INCOME AND ENDOWMENTS FROM
Donations and legacies
29,339
Charitable activities
Wiltshire Scouts
178,855
Other trading activities
498
Investment income
9,804
Total
218,496
EXPENDITURE ON
Raising funds
1,668
Charitable activities
Wiltshire Scouts
276,166
Total
277,834
Restricted
funds
£
-
-
-
-
-
-
7,819
7,819
Total
funds
£
29,339
178,855
498
9,804
218,496
1,668
283,985
285,653

continued...

Page 13

Wiltshire Scout Council

Notes to the Financial Statements - continued for the Year Ended 31 March 2025

11. COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES - continued COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES - continued
Unrestricted Restricted Total
funds funds funds
£ £ £
NET INCOME/(EXPENDITURE) (59,338) (7,819) (67,157)

RECONCILIATION OF FUNDS

Total funds brought forward 763,218 104,039 867,257

TOTAL FUNDS CARRIED FORWARD

703,880 96,220 800,100

12. TANGIBLE FIXED ASSETS

COST
At 1 April 2024
Disposals
At 31 March 2025
DEPRECIATION
At 1 April 2024
Charge for year
Eliminated on disposal
At 31 March 2025
NET BOOK VALUE
At 31 March 2025
At 31 March 2024
STOCKS
Freehold
property
£
775,432
-
775,432
274,319
15,309
-
289,628
485,804
501,113
Training
and
Potterne
equipment
£
106,901
(8,891)
98,010
100,117
4,422
(8,891)
95,648
2,362
6,784
Activity
equipment
£
10,324
-
10,324
10,324
-
-
10,324
-
-
Climbing
frame and
fittings
£
15,651
-
15,651
15,651
-
-
15,651
-
-
2025
£
Totals
£
908,308
(8,891)
899,417
400,411
19,731
(8,891)
411,251
488,166
507,897
2024
£

13. STOCKS

continued...

Page 14

Stocks

Stocks
14.
DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
Trade debtors
Prepayments
405
2025
£
2,299
11,468
13,767
585
2024
£
4,483
41,487
45,970

continued...

Page 14

Wiltshire Scout Council

Notes to the Financial Statements - continued for the Year Ended 31 March 2025

15. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Trade creditors
Accruals and deferred income
2025
£
778
329,991
330,769
2024
£
5,396
301,121
306,517

Included in accruals and deferred income is deferred income of £327,095 (2024 £298,614) being income received for post year end activities and membership fees for 2025/26.

16. MOVEMENT IN FUNDS

Unrestricted funds
General fund
Development fund
County Event fund
International fund
At 1.4.24
£
628,880
60,000
5,000
10,000
703,880
Net
movement
in funds
£
(17,381)
(50,127)
-
-
(67,508)
Transfers
between
funds
£
(35,657)
50,127
-
6,224
20,694
At
31.3.25
£
575,842
60,000
5,000
16,224
657,066

Restricted funds

International 13,674 - (13,674) -

Legacy 73,846 (4,607)

Car Park 7,200 (180) (7,020)

Scout Centre 1,500 (1,500)

96,220 (6,287) (20,694) 69,239

continued...

Page 15

TOTAL FUNDS 800,100 (73,795) - 726,305

Net movement in funds, included in the above are as follows:

Unrestricted funds
General fund
Development fund
Restricted funds
Incoming
resources
£
157,880
-
157,880
Resources
Movement
expended
in funds
£
£
(175,261)
(17,381)
(50,127)
(50,127)
(225,388)
(67,508)

Legacy - (4,607) (4,607)

Car Park - (180) (180)

Scout Centre - (1,500) (1,500)

TOTAL FUNDS 157,880 (231,675)

continued...

Page 15

(73,795} Page 15 continued...

Wiltshire Scout Council

Notes to the Financial Statements - continued for the Year Ended 31 March 2025

16. MOVEMENT IN FUNDS - continued

Comparatives for movement in funds

----- Start of picture text -----
|||||| |---|---|---|---|---| |Net|Transfers| |movement|between|At| |At 1.4.23|in funds|funds|31.3.24| |£|£|£|£| |Unrestricted funds| |General fund|688,218|(15,894)|(43,444)|628,880| |Development fund|60,000|(43,444)|43,444|60,000| |-|-| |County Event fund|5,000|5,000| |International fund|10,000|-|-|10,000| |-| |763,218|(59,338)|703,880| |Restricted funds|

----- End of picture text -----

International 13,674 -

Legacy 74,679 (833)

Car Park 7,378 (178)

Scout Centre 1,500

Jamboree 6,808 (6,808)

----- Start of picture text -----
|||| |---|---|---| |-| |104,039|(7,819)|96,220|

----- End of picture text -----

continued...

Page 16

TOTAL FUNDS 867,257 (67,157)

Comparative net movement in funds, included in the above are as follows:

Unrestricted funds
General fund
Development fund
Restricted funds
Incoming
resources
£
218,496
-
218,496
Resources
Movement
expended
in funds
£
£
(234,390)
(15,894)
(43,444)
(43,444)
(277,834)
(59,338)

Legacy

Car Park

Jamboree - (6,808) (6,808)

(7,819) (7,819)

TOTAL FUNDS

218,496 (285,653) (67,157)

continued...

Page 16

Restricted Funds:

International - For the assistance of "scouts" going to international events Solar Panels - For the supply and fit solar panels to the whole roof at WSC Legacy - For the upkeep and improvement of WSC Car Park - For the extension of the car park Scout Centre - For the upkeep of the centreJamboree - For the funding of equipment to take to Jamboree

Designated Funds:

Development fund - to fund one years worth of development activity County Event fund - to fund large county events International fund - to pay hardship grants

Transfers between funds:

Upon review it was determined that the International fund had been fully spent in previous years. The car park fund transfer relates to purchase of fixed assets from this fund which are held in general funds.

continued...

Page 16

Wiltshire Scout Council

Notes to the Financial Statements - continued for the Year Ended 31 March 2025

17. RELATED PARTY DISCLOSURES

There were no related party transactions for the year ended 31 March 2025.

Page 17

Independent Examiner's Report to the Trustees of Wiltshire Scout Council

Independent examiner's report to the trustees of Wiltshire Scout Council

I report to the charity trustees on my examination of the accounts of Wiltshire Scout Council (the Trust) for the year ended 31 March 2025.

Responsibilities and basis of report

As the charity trustees of the Trust you are responsible for the preparation of the accounts in accordance with the requirements of the Charities Act 2011 ('the Act').

I report in respect of my examination of the Trust's accounts carried out under Section 145 of the Act and in carrying out my examination I have followed all applicable Directions given by the Charity Commission under Section 145(5)(b) of the Act.

Independent examiner's statement

I have completed my examination. I confirm that no material matters have come to my attention in connection with the examination giving me cause to believe that in any material respect:

  1. accounting records were not kept in respect of the Trust as required by Section 130 of the Act; or 2. the accounts do not accord with those records; or

  2. the accounts do not comply with the applicable requirements concerning the form and content of accounts set out in the Charities (Accounts and Reports) Regulations 2008 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.

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 accounts to be reached.

Monahans

James Gare FCA DChA

Monahans Chartered Accountants Hermes House Fire Fly Avenue Swindon Wiltshire SN2 2GA 3[rd] July 2025 .............................................

Page 7

Wiltshire Scout Council

Statement of Financial Activities for the Year Ended 31 March 2025

Unrestricted
funds
Notes
£
INCOME AND ENDOWMENTS FROM
Donations and legacies
2
29,937
Charitable activities
5
Wiltshire Scouts
117,020
Other trading activities
3
608
Investment income
4
10,315
Total
157,880
EXPENDITURE ON
Raising funds
608
Charitable activities
6
Wiltshire Scouts
224,780
Total
225,388
NET INCOME/(EXPENDITURE)
(67,508)
Transfers between funds
16
20,694
Net movement in funds
(46,814)
Restricted
funds
£
-
-
-
-
-
-
6,287
6,287
(6,287)
(20,694)
(26,981)
2025
Total
funds
£
29,937
117,020
608
10,315
157,880
608
231,067
231,675
(73,795)
-
(73,795)
2024
Total
funds
£
29,339
178,855
498
9,804
218,496
1,668
283,985
285,653
(67,157)
-
(67,157)

RECONCILIATION OF FUNDS

Total funds brought forward 703,880 96,220 800,100 867,257

TOTAL FUNDS CARRIED FORWARD

657,066 69,239 726,305 800,100

The notes form part of these financial statements

Page 8

Wiltshire Scout Council

Balance Sheet 31 March 2025

Notes
FIXED ASSETS
Tangible assets
12
CURRENT ASSETS
Stocks
13
Debtors
14
Cash at bank
Unrestricted
funds
£
488,166
405
13,767
485,497
499,669
Restricted
funds
£
-
-
-
69,239
69,239
2025
Total
funds
£
488,166
405
13,767
554,736
568,908
2024
Total
funds
£
507,897
585
45,970
552,165
598,720

CREDITORS

Amounts falling due within one year 15 (330,769) - (330,769) (306,517)

NET CURRENT ASSETS

168,900 69,239 238,139 292,203

TOTAL ASSETS LESS CURRENT LIABILITIES

657,066 69,239 726,305 800,100

The notes form part of these financial statements

Page 9

NET ASSETS 657,066 69,239 726,305 800,100

FUNDS

16 Unrestricted funds 657,066 703,880 Restricted funds 69,239 96,220

TOTAL FUNDS

726,305 800,100

The financial statements were approved by the Board of Trustees and authorised for issue on 26[th] June 2025 and were signed on its behalf by:

J Purkis

............................................. J Purkis – Chair

The notes form part of these financial statements

Page 9

Wiltshire Scout Council

Notes to the Financial Statements for the Year Ended 31 March 2025

1. ACCOUNTING POLICIES

Basis of preparing the financial statements

The financial statements of the charity, 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 2019)', Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Charities Act 2011. The financial statements have been prepared under the historical cost convention.

The charity has taken exemption from preparing a cash flow statement under the charities SORP as it constitutes a small charity. The financial statements have been prepared to give a 'true and fair view' and have departed from the Charities (Accounts and Reports) Regulations 2008 only to the extent required to provide a 'true and fair view'. This departure has involved following 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 (FRS102) issued on 16 July 2014 rather than the Accounting and Reporting by Charities Statement of Recommended Practice effective from 1 April 2005 which has since been withdrawn.

The financial statements are prepared on a going concern basis under the historical cost convention, modified to include certain items at fair value. The financial statements are prepared in sterling which is the functional currency of the charity and rounded to the nearest pound.

There are no significant areas of judgements or key sources of estimation uncertainty.

The trustees consider that there are no material uncertainties about the Charity's ability to be a going concern.

The Charity is an unincorporated trust. The charity's governing documents are those of The Scout Association and consist of a Royal Charter.

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.

Membership subscriptions Membership subscriptions collected on behalf of other parts of the Scout Movement are reported in the SoFA net of any amount paid out. This is because these subscriptions are in affect held as agents before being paid out.

Grants and donations Grants and donations are only included in the SoFA when the charity has unconditional entitlement to the resources.

Tax reclaim on donations and gifts Incoming resources from tax reclaims are included in the SoFA at the same time as the gift to which they relate.

Donated services and facilities are only included in incoming resources (with an equivalent amount in resources expended) where the benefit to the charity is reasonably quantifiable, measurable, and material. The value placed on these resources is the estimated value to the charity of the service or facility received.

For legacies, entitlement is taken as the earlier of the date on which either: the charity is aware that probate has been granted, the estate has been finalised and notification has been made by the executor(s) to the Trust that a distribution will be made, or when a distribution is received from the estate. Receipt of a legacy, in whole or in part, is only considered probable when the amount can be measured reliably and the charity has been notified of the executor's intention to make a distribution. Where legacies have been notified to the charity, or the charity is aware of the granting of probate, and the criteria for income recognition have not been met, then the legacy is a treated as a contingent asset and disclosed if material.

Investment income is included in the accounts when receivable

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.

continued...

Page 10

Wiltshire Scout Council

Notes to the Financial Statements - continued

for the Year Ended 31 March 2025

1. ACCOUNTING POLICIES - continued

Tangible fixed assets

Tangible fixed assets for use by charity These are capitalised if they can be used for more than one year and cost at least £50. They are valued at cost or a reasonable value on receipt.

Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life: Buildings - 2% on a straight-line basis

Equipment - 10%-20% at different rates on a straight-line basis.

Stocks

Stocks are valued at the lower of cost and net realisable value, after making due allowance for obsolete and slow moving items.

Taxation

The charity is exempt from tax on its charitable activities.

Fund accounting

Unrestricted funds can be used in accordance with the charitable objectives at the discretion of the trustees.

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.

Creditors

Creditors are recognised where the charity has a present obligation from a past event that will probably result in the transfer of funds to a third party and the amount due to settle the obligation can be measured or estimated reliably. Creditors are normally recognised at their settlement amount after allowing for any trade discount due.

Cash at bank and cash in hand

Cash at bank and cash in hand includes cash and short term highly liquid investments with a short maturity of three months or less from the date of acquisition or opening of the deposit or similar account.

Debtors

Trade and other debtors are recognised at the settlement amount due after any trade discount offered. Prepayments are valued at the amount prepaid net of any trade discounts.

Financial Risk Management

The Charity has minimal exposure to customer credit risk, liquidity risk and market risk. Please refer to the risk section of the trustee's annual report for information on how risks are managed. The charity does not have any non-basic financial instruments

2. DONATIONS AND LEGACIES

Donations
Subscriptions
less: membership subscriptions paid on
2025
£
-
256,909
(226,972)
29,937
2024
£
270
235,466
(206,397)
29,339

continued...

Page 11

Wiltshire Scout Council

Notes to the Financial Statements - continued for the Year Ended 31 March 2025

3.
OTHER TRADING ACTIVITIES
Badges
4.
INVESTMENT INCOME
Deposit account interest
5.
INCOME FROM CHARITABLE ACTIVITIES
Activity
Centre income and fees
Wiltshire Scouts
Jamboree
Wiltshire Scouts
International trips
Wiltshire Scouts
6.
CHARITABLE ACTIVITIES COSTS
Wiltshire Scouts
7.
DIRECT COSTS OF CHARITABLE ACTIVITIES
Staff costs
Insurance
Premises
Repairs
Office costs
Other costs
Jamboree
International trips
Development project
Bad debts
Depreciation
8.
SUPPORT COSTS
Wiltshire Scouts
2025
£
608
2025
£
10,315
2025
£
18,932
-
98,088
117,020
Direct
Support
Costs (see
costs (see
note 7)
note 8)
£
£
228,082
2,985
2025
£
3,805
5,835
21,224
5,475
1,360
11,010
3,547
104,469
50,127
1,500
19,730
228,082
Governance
Finance
costs
£
£
431
2,554
2024
£
498
2024
£
9,804
2024
£
24,120
147,486
7,249
178,855
Totals
£
231,067
2024
£
3,720
5,411
14,081
4,147
1,214
14,402
169,658
4,074
43,444
-
21,101
281,252
Totals
£
2,985

continued...

Page 12

Wiltshire Scout Council

Notes to the Financial Statements - continued for the Year Ended 31 March 2025

8. SUPPORT COSTS - continued

Support costs, included in the above, are as follows:

Support costs, included in the above, are as follows:
2025 2024
Wiltshire Total
Scouts activities
£ £
Payroll 421 421
Bank charges 10 -
Independent examination 2,554 2,312
2,985 2,733

9. TRUSTEES' REMUNERATION AND BENEFITS

The Trustee, S Rose, was employed by the Charity as centre cleaner, and earned gross salary of £Nil (2024: £2,160).

There were no other trustees' remuneration or other benefits for the year ended 31 March 2025 nor the year ended 31 March 2024.

Trustees' expenses

There were no trustees' expenses paid for the year ended 31 March 2025 nor for the year ended 31 March 2024.

10. STAFF COSTS

Wages and salaries
The average monthly number of employees during the year was as follows:
Employees
No employees received emoluments in excess of £60,000.
2025
£
3,805
3,805
2025
1
2024
£
3,720
3,720
2024
1

11. COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES

Unrestricted
funds
£
INCOME AND ENDOWMENTS FROM
Donations and legacies
29,339
Charitable activities
Wiltshire Scouts
178,855
Other trading activities
498
Investment income
9,804
Total
218,496
EXPENDITURE ON
Raising funds
1,668
Charitable activities
Wiltshire Scouts
276,166
Total
277,834
Restricted
funds
£
-
-
-
-
-
-
7,819
7,819
Total
funds
£
29,339
178,855
498
9,804
218,496
1,668
283,985
285,653

continued...

Page 13

Wiltshire Scout Council

Notes to the Financial Statements - continued for the Year Ended 31 March 2025

11. COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES - continued COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES - continued
Unrestricted Restricted Total
funds funds funds
£ £ £
NET INCOME/(EXPENDITURE) (59,338) (7,819) (67,157)

RECONCILIATION OF FUNDS

Total funds brought forward 763,218 104,039 867,257

TOTAL FUNDS CARRIED FORWARD

703,880 96,220 800,100

12. TANGIBLE FIXED ASSETS

COST
At 1 April 2024
Disposals
At 31 March 2025
DEPRECIATION
At 1 April 2024
Charge for year
Eliminated on disposal
At 31 March 2025
NET BOOK VALUE
At 31 March 2025
At 31 March 2024
STOCKS
Freehold
property
£
775,432
-
775,432
274,319
15,309
-
289,628
485,804
501,113
Training
and
Potterne
equipment
£
106,901
(8,891)
98,010
100,117
4,422
(8,891)
95,648
2,362
6,784
Activity
equipment
£
10,324
-
10,324
10,324
-
-
10,324
-
-
Climbing
frame and
fittings
£
15,651
-
15,651
15,651
-
-
15,651
-
-
2025
£
Totals
£
908,308
(8,891)
899,417
400,411
19,731
(8,891)
411,251
488,166
507,897
2024
£

13. STOCKS

continued...

Page 14

Stocks

Stocks
14.
DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
Trade debtors
Prepayments
405
2025
£
2,299
11,468
13,767
585
2024
£
4,483
41,487
45,970

continued...

Page 14

Wiltshire Scout Council

Notes to the Financial Statements - continued for the Year Ended 31 March 2025

15. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

Trade creditors
Accruals and deferred income
2025
£
778
329,991
330,769
2024
£
5,396
301,121
306,517

Included in accruals and deferred income is deferred income of £327,095 (2024 £298,614) being income received for post year end activities and membership fees for 2025/26.

16. MOVEMENT IN FUNDS

Unrestricted funds
General fund
Development fund
County Event fund
International fund
At 1.4.24
£
628,880
60,000
5,000
10,000
703,880
Net
movement
in funds
£
(17,381)
(50,127)
-
-
(67,508)
Transfers
between
funds
£
(35,657)
50,127
-
6,224
20,694
At
31.3.25
£
575,842
60,000
5,000
16,224
657,066

Restricted funds

International 13,674 - (13,674) -

Legacy 73,846 (4,607)

Car Park 7,200 (180) (7,020)

Scout Centre 1,500 (1,500)

96,220 (6,287) (20,694) 69,239

continued...

Page 15

TOTAL FUNDS 800,100 (73,795) - 726,305

Net movement in funds, included in the above are as follows:

Unrestricted funds
General fund
Development fund
Restricted funds
Incoming
resources
£
157,880
-
157,880
Resources
Movement
expended
in funds
£
£
(175,261)
(17,381)
(50,127)
(50,127)
(225,388)
(67,508)

Legacy - (4,607) (4,607)

Car Park - (180) (180)

Scout Centre - (1,500) (1,500)

TOTAL FUNDS 157,880 (231,675)

continued...

Page 15

(73,795} Page 15 continued...

Wiltshire Scout Council

Notes to the Financial Statements - continued for the Year Ended 31 March 2025

16. MOVEMENT IN FUNDS - continued

Comparatives for movement in funds

----- Start of picture text -----
|||||| |---|---|---|---|---| |Net|Transfers| |movement|between|At| |At 1.4.23|in funds|funds|31.3.24| |£|£|£|£| |Unrestricted funds| |General fund|688,218|(15,894)|(43,444)|628,880| |Development fund|60,000|(43,444)|43,444|60,000| |-|-| |County Event fund|5,000|5,000| |International fund|10,000|-|-|10,000| |-| |763,218|(59,338)|703,880| |Restricted funds|

----- End of picture text -----

International 13,674 -

Legacy 74,679 (833)

Car Park 7,378 (178)

Scout Centre 1,500

Jamboree 6,808 (6,808)

----- Start of picture text -----
|||| |---|---|---| |-| |104,039|(7,819)|96,220|

----- End of picture text -----

continued...

Page 16

TOTAL FUNDS 867,257 (67,157)

Comparative net movement in funds, included in the above are as follows:

Unrestricted funds
General fund
Development fund
Restricted funds
Incoming
resources
£
218,496
-
218,496
Resources
Movement
expended
in funds
£
£
(234,390)
(15,894)
(43,444)
(43,444)
(277,834)
(59,338)

Legacy

Car Park

Jamboree - (6,808) (6,808)

(7,819) (7,819)

TOTAL FUNDS

218,496 (285,653) (67,157)

continued...

Page 16

Restricted Funds:

International - For the assistance of "scouts" going to international events Solar Panels - For the supply and fit solar panels to the whole roof at WSC Legacy - For the upkeep and improvement of WSC Car Park - For the extension of the car park Scout Centre - For the upkeep of the centreJamboree - For the funding of equipment to take to Jamboree

Designated Funds:

Development fund - to fund one years worth of development activity County Event fund - to fund large county events International fund - to pay hardship grants

Transfers between funds:

Upon review it was determined that the International fund had been fully spent in previous years. The car park fund transfer relates to purchase of fixed assets from this fund which are held in general funds.

continued...

Page 16

Wiltshire Scout Council

Notes to the Financial Statements - continued for the Year Ended 31 March 2025

17. RELATED PARTY DISCLOSURES

There were no related party transactions for the year ended 31 March 2025.

Page 17

Wiltshire Scout Council

Trustees Annual Report

& Accounts

for the year ending

31 March 2025

Scout Association Registration Number 10000120 Charity Commission Registration Number 1025277

Wiltshire Scout Council Trustee Report for the Year Ended 31 March 2025

A. Objectives and Activities

Summary of the objects of the
charity as set out in its
governing document
The objectives of the charity are as a part of the Scout Association.
The Purpose of Scouting
Scouting exists to actively engage and support young people in their
personal development, empowering them to make a positive contribution to
society.
The Values of Scouting
As Scouts we are guided by these values
Integrity– We act with integrity; we are honest, trustworthy and loyal
Respect– We have self-respect and respect for others
Care– We support others and take care of the world in which we live
Belief -We explore our faiths, beliefs and attitudes
Co-operation– We make a positive difference; we co-operate with others
and make friends
The Scout Method
Scouting takes place when young people, in partnership with adults, work
together based on the values of scouting and:
- enjoy what they are doing and have fun
- take part in activities indoors and outdoors
- learn by doing
- take responsibility and make choices
- undertake new and challenging activities
- make and live by their promise
Summary of the main activities in
relation to these objects
The County’s main function is to support the seven Districts in achieving the
strategic objectives of the Scout Association based on growth, inclusivity,
community impact, youth-shaped Scouting and quality programme delivery.
As a County, the main activities during the last twelve months have been:
1.
Providing management, leadership, governance and support, in
partnership with Headquarters and the South-West Region Growth
and Communities Team, including our very own three locally
employed Local Growth Officers, in ensuring that Scouting
continued to grow throughout the County.The 2025 census saw a
3% increase (179) giving a total of 6,224 in 4-18 year old youth
members, and a 1% increase (15) giving a total 1,975 in adult
volunteers compared to last year’s census outcome. This was
significantly above national averages.
2.
Supporting the development and delivery of quality programmes
and activities to young people across the County and in the
Districts and their respective Groups, including the provision of
dedicated development and programme support. This support is
aimed at increasing the number of adult volunteers, reducing
waiting lists to join, growing small Groups, introducing new
Sections to those Groups that do not have a full complement of
Sections and reaching into areas where there is limited or no
Scouting provision at present.
3.
Providing County-run events for all those involved in Scouting,
including activity days / County competitions for Squirrels,
Beavers, Cubs, Scouts, Explorer Scouts and Young Leaders.
4.
Running a twice yearly, combined face-to-face and online trainer-
led, modular based Section Leader, Manager and Supporter
training programme for all adult volunteer members. Providing on-
going bespoke online training and personalised support for
County, District and Group Trustee Boards and their Sub-
Committees.
5.
Providing active County-wide support for the Scout Association’s
transformational changes that were implemented in November
2024 and continue to be implemented throughout 2025, supporting
those logging into the new membership system, updating their
profiles and accessing ‘Growing Roots’ and ‘Branching Out’
learning opportunities including mandatory safety and
safeguarding training modules.
6.
Actively participating in Regional and Headquarters support

Page 2

Wiltshire Scout Council Trustee Report for the Year Ended 31 March 2025

meetings for County Chairs, County Lead Volunteers, County
Youth Leads, County Programme, Volunteer Development and
Support Team Leads, including County Growth Sub Team Leads
and County Learning Team Leads. Additional Headquarters
support meetings for County Transformation Leads and their ‘Go-
Live’ teams remain extant to address changeover challenges.
Public Benefit The County meets the Charity Commission’s Public Benefit criteria under
both the advancement of education and the advancement of citizenship or
community development headings.

B. Achievements and performance

Summary of the main
achievements of the charity
during the year
The County Scout Centre continues to be used for adult learning residential
weekends, County Trustee Board meetings, Section-based activities and
large scale, whole County events. It is also continued to be use by external
agencies and organisations. During 2024/2025, a local Explorer Unit and
Scout Group have made use of the centre and its facilities as their
Headquarters.
This reporting period has seen a marked increase in both national and
international nights away experiences, whether this has been under
canvas, in tented accommodation, or in the use of hotels or similar venues,
particularly during abroad visits and expeditions. Scout Groups and their
Sections are reaping the benefits of such experiences in the development
and wellbeing of young people.
Examples of home nights away experiences undertaken include Groups
and Sections making use of Wiltshire Scout Centre or going further afield to
venues in other Counties such as Horner Wood Campsite in West
Somerset, Woodhouse Park Scout Activity Centre in Bristol, Our annual
Midwinter Expedition, which on this occasion was held in Ennerdale, the
Lake District between Christmas and New Year, and taking part in Strategy
and Evolution – an event specifically aimed at the Scouts, Explorers,
Guides and Rangers age range, held in Cirencester, Gloucestershire.
The main County-run event of the year was the Wiltshire ‘Weekender’
camp held at Wiltshire Scout Centre in September 2024. This event saw a
large number of Squirrels, Beavers, Cubs, Scouts and Explorers
camping together and actively taking part in a number of exciting,
challenging and adventurous activities delivered by our adult volunteers
and supported by external activity providers. Activities ranged from arts
and crafts, air rifle shooting to bouncy castles, tomahawk throwing, archery
and a climbing wall, ably delivered by the Army.
Examples of international visits abroad include 1stRamsbury Scouts visit to
Kandersteg International Scout Centre in Switzerland, a venue where
Salisbury and South Wiltshire District will also be visiting at the end of July
2025, County Skiing Expedition to Gressoney, Aosta Valley, Italy back in
February, and Roverway in Norway last July, which also saw a number of
our members volunteering for International Service Team roles.
Training for Adult Leaders, Managers and Supporters has been and
continues to be successfully delivered using a combination of both face to
face and online delivered training sessions by members of the County Adult
Training Sub-Team and locally, within Districts, carried out by suitably
qualified and experienced leaders. This training has included mandatory
ongoing learning for example, safety, safeguarding, GDPR, Trustee
Introductory and First Aid training. County-led face to face training has
predominantly taken place at Wiltshire Scout Centre. As a result of the
additional mandatory training and support offered, the number of those
outstanding in safety and safeguarding training has significantly reduced to
below the HQ directed maximum of 5% of membership and is currently just
1% of the total adult membership for the County, with a number of Districts
reporting 0%, ensuring that our membership remains compliant with our
Policy, Organisation, Rules and central directives.

Page 3

Wiltshire Scout Council Trustee Report for the Year Ended 31 March 2025

In line with our growth and development over the reporting period, our Squirrel, Beaver, Cub, Scout, Explorer Scout and Network members from across the seven Districts continue to deliver exciting, challenging and funpacked quality programmes and therefore meeting our ‘Skills for Life’ (now ‘Reflect, Refocus and Renew’) objectives, including taking part in The Scout Association’s national and international activities and events.

The main focus continues to be on recruiting, inducting, training and retaining young people and adult volunteers, that will enable those young people currently on waiting lists to join Scouting and learn valuable skills for life. In support of this, the County has recruited two Local Growth Assistants and a Local Growth Officer (since 1[st] April 2025, these roles have changed to three Local Growth Officers), who are directly managed by the County Growth Team Lead and a Manager from the HQ Local Growth and Communities Team, who are contracted to work on specified and agreed projects across all areas, that is, Districts, Groups and Sections within the County to ensure that we continue to grow, year on year, as a youth organisation in Wiltshire.

C.
Finance review
C.
Finance review
Policy on Reserves The total funds are £726,305 of which £69,239 are restricted for specific
purposes, including for legacies gifted. Of the total funds, £488,166 are
held as fixed assets (including the Wiltshire Scout Centre). At 31st March
2025 the charity had net unrestricted current assets of £168,900, which
includes deferred and amounts received in advance for future events.
The County’s policy on reserves has been to hold the equivalent of a year’s
lettings plus funds be able to continue with our development work on
growing the movement. This equates to £40,000. Any additional funds will
be to develop the activities offering made available to support development
and Scouting across the County, including supporting Districts and Groups
facing financial difficulties.
Further financial review details The County does not have sufficient funds to invest in longer term
investments. The County has therefore adopted a risk averse strategy to
the investment of its funds. All funds are held in cash using only mainstream
banks or building societies
Finance review The Total income for the year was £157,880 (2024 £218,496) and the total
expenditure £231,6575 (2024 £285,653) The decrease in income and costs
reflects receipts and payments in respect of the 2023 World Scout
Jamboree, as well as a reduction in lettings for the Wiltshire Scout Centre,
which also saw an increase in running costs. The net current assets at
year-end were £238,139 (2024 £292,203).

D. Structure, governance and management

Type of governing document The County’s governing documents are those of The Scout Association.
They consist of a Royal Charter, which in turn gives authority to the Bye
Laws of the Association and The Policy Organisation and Rules (POR) of
The Scout Association.
How the charity is constituted The County is a trust established under its rules which are common to all
Scouts.
Trustee selection methods The Trustees are appointed in accordance with the Policy Organisation and
Rules of The Scout Association.
Additional governance issues The County is managed by the County Board of Trustees, the members of
which are the “charity Trustees” of the Scout County which is an
educational charity. As charity trustees they are responsible for complying

Page 4

Wiltshire Scout Council Trustee Report for the Year Ended 31 March 2025

with legislation applicable to charities. This includes the registration, keeping proper accounts and making returns to the Charity Commission as appropriate. In addition the Board of Trustees maintain appropriate governance policies and a Risk Register, which are reviewed periodically.

The Board, who meet 6 times a year, consist of 9 Independent members:  4 Ex – officio (Chair, County Lead Volunteer, County Youth Lead Treasurer)

Board is supported by a Board Administrator.

All of the Trustee Board complete Being a Scout Trustee learning within the first six months of joining the Board, they also complete other Scout Association mandatory learning as required.

This Board exists to support the District and Group Leadership Teams in meeting the responsibilities of their appointments and in supporting them to run high-quality and safe programs that give young people skills for life. The Board is responsible for ensuing the charity is well managed, risks are assessed and mitigated, buildings and equipment are in good working order and everyone follows legal requirements and the organisations policy rules. It is also responsible for carrying out its purposes for the public benefit, complying with the charity’s governing document and the law, and managing the charity’s resources responsibly.

This includes responsibility for:

The County has in place systems of internal controls that are designed to provide reasonable assurance against material mismanagement or loss, these include two signatories for all payments and comprehensive insurance policies to ensure that insurable risks are covered

E. Plans for Future Periods

Plans for future Periods

To ensure the continued support of Scouting and its growth in Wiltshire. To support the viability of the County Scout Centre and to develop the offer of activities.

Page 5

Wiltshire Scout Council Trustee Report for the Year Ended 31 March 2025

F. Reference and administration details

Charity name Wiltshire Scout Council
Charity number 1025277
Charity’s principal address Wiltshire County Scout Centre, Potterne Wick, Wiltshire SN10 5QT

The charity holds the title to the property belonging to it. Names of the charity trustees who manage the charity

Trustee Name Office Dates acted if not for whole
year
Ex Officio
Dame Sarah Troughton HM Lord Lieutenant President
1 J Purkis County Chair
2 S Barley CountyCommissioner
3 M Nevill Youth Commissioner
S Rose Secretary Resigned 24thJuly 2024
P Ingram Treasurer Resigned 24thJuly2024
4 R Holmes Treasurer Appointed 24thJuly2024
Appointed
5 R Reeves
6 T Roberts
7 D Waspe
8 T Dobson
9 D Bavister
Co-opted
-

Name and address of advisor

Type of advisor Name Address
Independent Examiner James Gare, Monahans Hermes House, Fire Fly Avenue, Swindon,
SN2 2GA

G. Declaration

The trustees declare that they have approved the trustees’ report above. Signed on behalf of the charity’s trustees by:

trustees by:
Signature J Purkis
Full name Justin Purkis
Position held County Chair
Date 26th June 2025

Page 6