**----- Start of picture text -----**
11TH SOUTHAMPTON SCOUT GROUP
INCOME & EXPENDITURE ACCOUNT
FOR THE YEAR ENDED 31st MARCH 2025
RECEIPTS 2024/25 2023/24 2022/23 2021/22 2020/21
£ £ £ £ £
Scouts subscriptions 3,358.00 2,622.00 2,440.00 1,280.00 0.00
Cubs subscriptions 1,840.00 2,345.00 2,294.00 1,615.50 0.00
Beaver subscriptions 2,552.00 2,430.50 2,607.50 1,102.50 0.00
Squirrels subscriptions 929.00 880.00 330.00 0.00 0.00
Other activity receipts 0.00 0.00 0.00 0.00 0.00
Camping activities 11,518.80 6,761.00 3,225.00 595.00 0.00
Hall letting & Parking 8,750.00 9,997.50 5,945.00 670.00 1,008.00
Donations 0.00 1,000.00 1,025.00 250.00 120.00
Other fundraising activities 0.00 0.00 0.00 0.00 0.00
Tax refunds 3,890.69 915.65 0.00 0.00 5,541.45
Grants 0.00 0.00 0.00 24,300.00 10,000.00
Interest received 325.23 274.73 89.53 1.18 4.22
TOTAL RECEIPTS 33,163.72 27,226.38 17,956.03 29,814.18 16,673.67
PAYMENTS £ £ £ £ £
Scouting activities 1,047.35 750.14 1,261.08 885.35 173.24
Camp & camping equipment 11,070.76 7,136.78 5,204.22 0.00 0.00
Uniforms, badges, flags etc. 1,263.28 1,117.80 802.09 488.19 134.65
Donations 270.00 70.00 1,000.00 0.00 240.00
Electricity 807.69 340.02 1,368.33 352.70 290.31
Gas 684.00 635.00 447.45 119.32 346.00
Rent & rates 0.00 97.30 215.04 45.00 0.00
Water 634.96 559.30 505.60 512.03 494.80
Cleaning 2,140.31 2,177.47 1,875.32 1,656.83 22.50
Insurance 1,828.70 1,797.32 1,685.13 1,110.50 1,499.28
Maintenance & premises costs 2,140.46 13,728.72 2,772.41 3,988.86 14,241.00
Administration & AGM costs 590.92 365.00 560.14 215.00 26.40
Membership fees 5,002.00 4,510.00 3,683.45 2,673.30 2,650.50
TOTAL PAYMENTS 27,480.43 33,284.85 21,380.26 12,047.08 20,118.68
(DEFICIT)/SURPLUS for year 5,683.29 (6,058.47) (3,424.23) 17,767.10 (3,445.01)
Bank and cash b/f 29,610.59 35,669.06 39,093.29 21,326.19 24,771.20
Bank and cash c/f 35,293.88 29,610.59 35,669.06 39,093.29 21,326.19
MONETARY ASSETS £ £ £ £ £
Bank balances - current 13329.16 8889.01 15212.21 18562.64 10794.29
Bank balances - savings 21046.81 20721.58 20446.85 20357.32 10356.14
Cash 917.91 0.00 10.00 173.33 175.76
Bank and cash balances 35,293.88 29,610.59 35,669.06 39,093.29 21,326.19
**----- End of picture text -----**
LT700006- Independent Examine¢s Report to the Trustees (January 20241
England & Wales
Template l.. Unqualified report for a non-company charity preparing receipts and
payments accounts wwth a gross income of £250.000 or Less in the relevant financial
year
Independent examinerfs report to the trustees of Ilth Southampton Scout Group
I report to the trustees on my examinatbon of the accounts of the Ilth Southampton Scout Group for the year ended 31°
March 2025.
Responsibilities and basis of report
As the charity trustees of the 11 SoLrthampton Scout Group you a $FlA$1ble for the preparation of the accounts in
accordance wtth the requirements of the chare$ Act 2011 I'the Art'l.
I report in respect of rny examination of the 11 Southampton Scout Group accounts carried out under section 145 of the
2011 Act and in carrying OLrt my examination I have foLLowed au the applicable Directions given by the Charity Commission
under section 14515llbl of the ACL
Independent examiner's statement
I have completed rny 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.
accounting records were not kept in respert of the 11- Southwnpton Scout Group as required by Section 130 of
the Act or
the accounts do not accord wth those records.
I have no concerns and have corne across no other wnatters in connection wtth 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..
Name..
ZkerfJYirt HLLartJ CErtJ fv1CIHT AIAT
Relevant professional quaiificatyon or membership of professional bodies fif any).. C I H T I AT
Address..
Date..
Ill ol |io>t
Mott Mactkjnald Restrirted
LT700006- Independent Examine¢s Report to the Trustees (January 20241
England & Wales
Template l.. Unqualified report for a non-company charity preparing receipts and
payments accounts wwth a gross income of £250.000 or Less in the relevant financial
year
Independent examinerfs report to the trustees of Ilth Southampton Scout Group
I report to the trustees on my examinatbon of the accounts of the Ilth Southampton Scout Group for the year ended 31°
March 2025.
Responsibilities and basis of report
As the charity trustees of the 11 SoLrthampton Scout Group you a $FlA$1ble for the preparation of the accounts in
accordance wtth the requirements of the chare$ Act 2011 I'the Art'l.
I report in respect of rny examination of the 11 Southampton Scout Group accounts carried out under section 145 of the
2011 Act and in carrying OLrt my examination I have foLLowed au the applicable Directions given by the Charity Commission
under section 14515llbl of the ACL
Independent examiner's statement
I have completed rny 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.
accounting records were not kept in respert of the 11- Southwnpton Scout Group as required by Section 130 of
the Act or
the accounts do not accord wth those records.
I have no concerns and have corne across no other wnatters in connection wtth 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..
Name..
ZkerfJYirt HLLartJ CErtJ fv1CIHT AIAT
Relevant professional quaiificatyon or membership of professional bodies fif any).. C I H T I AT
Address..
Date..
Ill ol |io>t
Mott Mactkjnald Restrirted