2025-03-31-accounts

Treasurers Report

Accounts 1.4.24 – 31.3.25

The Group’s financial position has improved in the period and remains in a very strong position. In the year income outstripped income by £8,402.70.

Income	£29,049.84
Expenditure	£20,647.14

The Group now has a surplus of £27,624.73 although with uncashed cheques the Bank Statement at 31.3.25 shows £27,744.87 (a difference of £120.14).

In the period we continue to receive the vast majority of our income through direct transfers or through Go Cardless to avoid dealing in cash. We also have two Sum Up card machines so we can take electronic payments at our fundraising events – although the only event held this year was a table top sale so income via this route was nominal this year. All cheques require two signatures (Treasurer and Secretary) and we do not use any on-line or telephone banking to avoid any chance of error / fraud. Whilst our Bank allows it we are going to remain robust on keeping this process in place.

From the Spring Term 2024 the Executive Committee agreed to increase our Subs to £40 per term as the national Capitation had increased considerably and it was felt that, even with the increase, we were offering fantastic value for money. This has helped our position in the year.

Key Areas of Income are :

Term subs	£21,594.64
Camp Fees	£3,800.00
Actvity Payments	£3,109.00

Key areas of Expenditure are :

Hut Hire	£938.50
Group Actvites (inc Resources)	£4,071.57
Camping Equipment	£1,021.35
Camp Costs	£3,045.87
Badges / Neckerchiefs	£1,084.19
Subscripton	£11,832.00
Go Cardless Fees	£1,000.18

2) ONG

WW iva =) = faa) 2 Wi o ft)< q Qa oO = N qt x= w fz =[<] O[=] z @ s» b a[e] 7) x @o 4a N bed -_ 3 i:2 tr S bk wi ns > > oO 2 re 9° ro | 5 Z ue = 7) - @S {a: Ww — ‘z Ww & MsO:: <<xa

												are Pa] A Sn —— — oJ	are Pa] A Sn —— — oJ	are Pa] A Sn —— — oJ	are Pa] A Sn —— — oJ
													-
	£ Westy a fewe “YO UF 6			on	Bl =		YCoOOCORDO HHSSRarss RNQaaTSHSY S8ehssees zs “gees	= 5 3 Ss		= [ey &	mi XB] a fl		= & & Ss a		S F ig ie Gl
				.	.	.	.	.	.	.	.	.	.5	5	5	5
Ww c = 5 iG =z Ww N ao 5 Ss ui 2 s < 5 w 3 ° © °o OS F =£o¢ . iS S 3, 3 g =			rs E iS ry a >< hy “Bl Fr]			i Ee z QO SO wp ion. Si: fi 22 <> Owhn’S aot Taowmg2s 3sFeota Sar BS25328. 66 9220u0 au £70 =) < & ao = 2 su = x Zz 7 6) uw o	el	i ig 5 i z vd a e Zz tg i o z 5	= e ai ~ Ne) ~ § +		ire} w vl o a EF Oo 5 GE G ar	S wel uw OF 4 <x <u 5 aa PrP oF no		8 aL _ +} E& rate	38 a or £8 o 6 25 () : 808 gfe <&2 e223 See (3 5a £53 Ene Ses ace .. oae @B pe op
> 2 =) < S$ 3 gr .§ o > wl fe) 2 [o] ia a oO				o 8 N BN - = = a x		oroego 8=S888S88s DBoavotoor Sehekess - Gl Gl ~ ~ & A [a	% i> z 4 i]		. oO S &		& - 5 4 o a		k Is o	t 1a
7)
a
<=z
==
7)
—”
-	(		uy =	9		=z	7) ud = = < 2 i A E - =
	a Jo i QO: 4 Q: * he a		=e	tz ow =e ir cwmye Lisfe ou. ACW wy = ojo DSrortl gt Plo 0822, 00% oo) =-5Saee £60 @7eo0u = 10 <£-o @ Ww = o = a foes jaa} WwW ° ww Z = fi iL oO				+. iz < O				= <= E je) F	ui Oo = @ 3 € a

EF OOTOOOMDOTMNOODO St Zi CON NHOSCOOCONHDOOCOS be 2) ~orcocoo¥t~OOuUONO io Ol] KH rNr rT NNT ANMNOTAr is Ss GWrkWWaaKnananrtuaana1 ' ' ' 1 1 ' WWW» fF 8 ! ' Glt ace i 7 ues LL.LU 5oO * iep) wy 2 Ww ~ Fe e oc ray ORMATtTANTRKRODODDAAOr < Res 5 ODNMNOORROKADNROA “s t is) -= ah TT NANANNDYDNMTO Z na f=) Whirl w®2OO9OHDHHHHHHOD iz i = z a 35S 5D SSSS5 335 35 S = AT >< Ie scoooosooooosooos | 5 oa Wi DOOODDDODOD ODO GOUDAO O Lu 9 >< oa ie EN i a a ae i a a So | Ee rs) Ww x Oooo 0 000 0000000 (ep)= x<oO Q . ses a z S 3 < u= & oO va o oS =< ml SSSSSSSSExSSTSNTNoPOnnrn,~RRBSO® ® = ; Be NanNNaangadtiao > uw oO MP ~- gr SSOer er GROTH & o Ur: ) BR ee i peer Bk ae no P=a AanantFraannSOrEgYEPASBrRallenGG HL = Ho a tS 7 8 = I =< <x Ss iS Z Oo : = a wi < > ~ fe) ec Li ©) Lu - io n=| e) Oo ” P| 4 = = w o =8 w ra Ee1 =Olu je xiE Ww c | Ww = ea - 5 uu (an)i ”

			El >I	8 3 ©		S 3 3
			Oo} =	= Gl		= Ma (i
				foe)
			Ht cc	3 3 ot
			lu Ss ed —	” a =)
2 5 >			Lu eB] ui	2 & a Ps) 5 z=		7) = i (e) f
S<
Lu
5 o <-	°		wy) a oOo;	a &
N 9 3s ~ = =z a) Z 5 az Oo Ee -_ 2 9 G} al			,	Z	= =	Le LWW
S				Saog000	s
Hn	=
+t £ > i e+ 3 i @ Sl		& Ss a 2 = cr Ww a =	xu] oS Oly 2] _— Ba	ssssg 250500023 ooo50W 222226 6OPPs, onnnan & 6ssegesg DADA	” 8 i o @ — FZ % °° 6	as a = Oo g
		=
		2 )	wi	Ssaevaa	g
		oO Ww			>PrKTam	= g

	= Fa = iO = @	rr ODO —~OomoOr uUNoOtA On OM oO NN ee N= Qa a aq a	tor] wea it co io > ea
		anNnnort
		-ontst
	re _m	oo8Odo o0:0'°00 seeee
	co
	Wy
wS c= RKRKEwykEK 5 = BBS oF of = & Q DANLAN és 5 GW] 20500 ni} ou ' t wm 8 86 z oO a nnB2nya < uw <r} $3x33 = a < uF] 22399 e uw § BS<83 a 3 <6 a 58 o s+ oS 8 wl TAAAR a	Ee waONL Le — a W a oo or eeal o & Sl NanSNR n « 7) “ neee > + E e = « Ss s = < ‘oO Lu\ > = a
=
fe)
c	Le
]	Lu
=	cc
2
fe)
oO
wn
z ly 2 = LL. pS ”, 9 <= uu O hw no Oo ezfo 3 aq <P 73			i) = it <
- 8 Fk © fa Wi
wo

|||FE
Z|]
5
=|Onr-aocoO
ON OARNN
SSBERS
OoOuon~r ar
aaa|=
Co)

3
By
c| |---|---|---|---|---| |||m
or|26.29
Seasss
oO
oO
Sogogcsg
=
=
te
t
o
o
Qo.
a.|| |Ww
oc
>
ww
E
qQ
cost
oO
Qa
N
=
rT}
5
ao
Ff
aCe
ff}a
=
teal
=
7)
“
”
fe)
5
2
Oo
&
=
Ss
e
J
fe)
=
QH
a
oO
ae
>
a
a
a
zor
Ze
<=
'\
Ww|c\
=\
5\
3\
ig \
a \
><
uj|JW
jc
feo
wl
fe
QO
Nai
=
=
=}
fe)
S
<<|[¢p)
Oo
no
®
®
Oc
re gZ29
255e@2°8
EBTAOESO
Sov
8s
Oouwg:090
Sareea
S
wes
EEqSEEE
QR EDL
wOG
6 O
a
Oo
&
RRERKE
19 O8Ser
Nrr DD od
NANNANAA
DOOO00
eooece
oX nwo
Arnot
1) 69 9 GIO
N|6
J
x
Le
fe)
se
—
=)
S
(=)
oS
oo,
ea| |a>
5
oc
o}
-
5
re)
o||L*i
u
co|22922
L2X2HXHOD
PEPELP
CSSAGQ
OOO00O0
©0000
SHOOS|| |~”||||| |I||||| |=
ie
a
5
“8
uO
@
nw >
=
o
St
S
pe
<<|||m
=
gS
fs
of
6
,.3%6
ae 2G
BORDAA
Eagan Ss
=
&2¢|y
(7)
=!
<
5
a| ||||(ap)|| |6
E
©
a||lw
Fe
a|S2ZR22%
82228
TCHOGAG
SpSS>||

% 58 i= oo =>) Nw wo lO st xt CH CH C	2 9 3 fey] Cet
=
ag
u	88 cc =e
ly
S ii & ra} = hu 22	D :
a ra >< 1 35 > Oo th} a a 2 8 x= a. =< x O	o
fs a 2 =>
D\ 3\ oO\ re)\ fe)\ Lu\ wast WwW\ 8S\ o+F\ -\ aS\ > <t <x Qr = a) (an) ~~ D LL oO NN fo) N o a hh.hs o 5 S i 5 m f=	~~ aa =z @ O a= a £ a:\ .\ > € fe) e L*e ro} i a = = a: >o
8© Pr QO
=	=zz
uw
* lw 3 = . a w 6 r £& Ow ~ x= Zio =z kK e fe =) xo) = O	: =
3
5 2) = q éO <= se it} é [o>]
o

laa iz ome e) = <x re LU oc uy S eg —= uy jw = qo jo aa | ; WwW oc r=— wo 5 8 = a oa as x< oO -_Q 2 => o 2 n Zz 6 z ge Ff 4 = t 5 8 Sens o z i SeeHSAHSHHRSSneassee 7] 22> =a< izSs AyrHDONNDAUWUANraGaadasiar a a 2 7 lo) CH Gr GH 2 6 q ’ Wi ao = &5 Yei TSTFSTSS>>EEEEEEEESTSSSS>>> aae SHDOF= S ol = a@adadaaadcoca =9 SSSLSISIBESSSoD ODO GCGGSG rons) 9 SEES ESESESEEqgaqgqgndga S f 2 a Cc v > Ww = 8-) Sl]«Oly PoPPPPPPaeaDGoooD8 83 2 53 g =a zoz2 2222585 ee eee gi egggyyeze f o 575553555eee eras22 «CE <5 A@ FOrC=[a] =) iL z + SG MW) ANgANgRaAAg = E SoM ea NSS S sl svSastSavarNTP EAN w

==> picture [376 x 647] intentionally omitted <==

----- Start of picture text -----
io
eal °
‘ So
s (aay
:
LL
Irn
em
ly
x
2
wi =— 4
c S
Ew :ae p
at
7 '
> nM
wm
& 5
Ww «OC
ao <
z =}
<D
3real
=
re} oOF
o
a— stN Iea
un
i en
ofa = ponoro) (=)
:
Z 3 Oo] Hag
z
2
'
a
— = Ete
5 m ooEEEOo
& Ww COO
© cc oaa
= OBB
2
8 Qoa00£EL
a
<x
im ¢
be wy oS
ae
= = Zee
rd 8 Gas
@ a a
3 "2 fherr @ E
23%
Go :
Sot
EE ©
=
z
We ang
52 <x tT wo
wi© Oo] awF265o®
----- End of picture text -----

||=
g|
5
2|+0 O+- ®
Q- ODO
NsgBe
tr aa
Waa ||| |---|---|---|---| ||¢||| ||LL
uy|Rood
Noo+
SS88sS
Noooo
Srrecee|| |||Oseaaag|| |||-~-oaogqg|| |m
s
o
N
<=
2
Ei
s
it]
«
3
~
E
&|Ww
S
KB
5
=
Lu
oe fo
is ||a)
os
L
GO
&
2
ne)
—
=
So
bee
$559
Qo
ae
oS ee Eo
aeeesc
S5028
e- pug
ao
oO
|
=
fom
g
8
u
e|.| |Qa
z=
Pe
ra
=
x
Ss|||| |ui
«OWN|||| |Qa
2|||| |=c|||| |<
oa
wi
cg|||| |=
D
t+
5
3
up)
AARNE
Oo
-
OoODNN
Zz«
5
wk ed we iss Ss
LOW
anandn
o
7
a|||| |”
+
<
o
CG
a
3
~
aay
oO
cD
|
iO
Ses
a|||| |é
uw\
a\
_—\
5\
*\
a\
o\
=\
oc\
LL\
>
6
Lu
=
b
x
=
=)
Ss)
fe)
2
O
o=
M
Q|||| |at|||| |<x
z
=
-
w
z|Bw
Ss
Oo|™
©
£|¥s| |=
=
.
=
Go
WW|Lie
“2|D
bs
x
ui
2
ic|z
<
iO
FE| |5|||| |fe)
=
o
Ww
no”|LL
=
fl
-)|ba
N
3
o||

||||Fy
=)
:|oO +t
BSW FASS
“hE EERER,
Naa
28
S38
ERPS Eerrer
aa
2
8
238
eieogeousse
esac jeceeenae
O = s
$8
TE
Cl
Seo
85
sem
2gq ho ens
. HSS HB
eal
-|:
3
|
ld
io
m
~
eet| |---|---|---|---|---|---| |||||
Lu
cc|RES
i
aIgsss
oe
NO 9
to
gages
2
9 &
foe)
ggggeeceeees
re)
3288
ssssess
a]
TE
:
S38
o
nu
—
fo)
oe
t
=
=
i
BS
SoOos
os oO
7
ee
S58a58
So
5
SpSgesese
a gS Tae
ris
)|| |w
=
-
[an]
oS
o
x|N
x=
=
&
r
2
=
st
|||Wy
S
=
a
hy|os f§
a
OD
BOPES g23
LLP
iz
URE E
set areas 5
:
t
u
gg
SSE gsi oo
Boaz
:
gg, PEEEEERE!
OoOOn=
D
THE a
HEE 2295
:
oof
So
£8258
a5 os
fF
:
pessee
Eo 8 28
8:
3£3
Ss
2
fall
D
25
9
£
o 2
®
5888353
3
S
PPEEELALE:
are!
o &= 835 353
gr
3
gE 3
OF
| 7
|
:
|
|
:
oc|=
:| ||3||||| |a
:
<x
Ww
=
fe)
eo
Z
uh
o
7)
:|Q
—|
:
<
.
;
=
«
<x
WW
~|||
‘a|st
EEE
cesedaas
PPEEEEEEEEE
EEE
: 33
SES
Sag
P EEEE
EEE
N
EPREERREE
S ERB R
PERE:
SEEEEEEE E
addaadaa
aan|| ||
~
:
=
,|||i
Secs\
LBS\
on\
i\
a\
=\
Gt Gl|:\
:\
|\
|\
|| |>
S
:|||i
mI|2 2: 8
Seu
a
S666|| |:
:||||&as
Oo
5
OO|| |=F
ra
:
7)||"
Lu
r
8
Fg
3
:
g
:
ao |
fe)
ira
6||= 20
Soe
eats
=27ss
Sane
“528
See
oer
er||| |||°
=
=
WW
5
Ie
a:||an
aes
$333
SEES
&
a
im||

#}| CHARITY COMMISSION | Independent examiner's report on the FOR ENGLAND AND WALES accounts

Section A

Independent Examiner’s Report

Report to the trustees/ ery members of 1S Shifnal Scout Group On accounts for the year | 31°t March 2025 Charity no | 1140003 ended (if any) | report to the trustees on my examination of the accounts of the above charity (“the Trust”) for the year ended 31 / 03 / 2025. Responsibilties and As the charity's trustees, you are responsible for the preparation of the basis of report accounts in accordance with the requirements of the Charities Act 2011 (“the Act”). | report in respect of my examination of the Trust’s accounts carried out under section 145 of the 2011 Act and in carrying out my examination, | have followed all the applicable Directions given by the Charity Commission under section 145(5)(b) of the Act. Independent | have completed my examination. | confirm that no material matters have examiner's statement come to my attention in connection with the examination. | 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. Signed: , |QA| ate: | 26 (6125 Name: Stevens Ares n Relevant professional qualification(s) or body (if any): as

IER

1

Oct 2018