Trustees, Annual Report and Accounts 2023-24 Scouts Harlow & District
Trustees' Annual Report
For the period
----- Start of picture text -----
From (start date) 0 1 0 4 2 3 to (end date) 3 1 0 3 2 4
Section A Reference and administration details
Charity name Harlow District Scout Council
Other names the charity is known by Harlow & District Scouts; Harlow Scouts
Registered charity number 3 0 2 0 5 4
HQ registration number 1 1 7 1 7
Charity’s principal address Snow Farm Scout HQ - Harlow District Scout Council
Scout Association Scout Hut, School Lane
Harlow, Essex
Postcode C M 2 0 2 Q B
----- End of picture text -----
Names of the charity trustees who manage the charity
| 1 2 3 4 5 6 7 8 9 10 11 12 13 14 |
Christopher Gammage Paul Gosnell Peter Craft Nigel Apps Simon Hepworth Office Vacant District Secretary District Lead Volunteer District Youth Lead Matthew Brace Jack Long To 6 September 2023 Trustee Name Office (if any) Dates acted if not for whole year District Chair Steven Chappell District Treasurer Daniel Hepworth District Explorer Scout Commissioner District Scout Network Commissioner Kim Spencer Stephen Quinn Rebecca Moran Nigel Dalby |
|---|---|
Section B
Structure, governance and management
Description of the charity’s trusts
The District's governing documents are those of the The Scout Association. They consist of a Royal Charter, which in turn gives Type of governing document authority to the Bye Laws of the Association and The Policy, Organisation and Rules of The Scout Association. The District is a trust established under its rules which are common How the charity is constituted to all Scouts. The Trustees are appointed in accordance with the Policy, Trustee selection methods Organisation and Rules of The Scout Association. Additional governance issues The District is managed by the District Trustee Board, the members of which are the ‘Charity Trustees’ of the Scout District which is an educational charity. As charity trustees they are responsible for complying with legislation applicable to charities. This includes the registration, keeping proper accounts and making returns to the Charity Commission as appropriate. The Trustee Board consists of the Chair, Treasurer and nine Trustees and meets every two months. Members of the Trustee Board complete Being a Scouts Trustee learning within the first six months of joining the Board. This District Trustee Board exists to make sure the charity is wellmanaged, risks are assessed and mitigated, buildings and equipment are in good working order, and everyone follows legal requirements and the organisation's policies and rules. Their support helps other volunteers run high quality and safe programmes that gives young people skills for life. Risk and Internal Control The District 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.
| Section C | Objectives and activities |
|---|---|
| Public benefit statement Additional details of the objectives and activities Limited grants, as funds permit, are made to Scout Groups and individuals in membership of The Scout Association within the Scout District who meet the criteria of the four District funds. These are: - District Development Fund (available to provide financial support to extend, develop, and enhance the quality of Scouting provided to young people and adults across Harlow & District); - Training and Development Fund (available to Leaders to actively support and promote the development of skills); - World Jamboree Fund (available to support youth members of Harlow & District to attend the World Scout Jamboree); - DC’s Fund (available to assist deserving individual members of Harlow & District under the age of 18 years [grants may be given towards the costs of camp fees, Scout uniform, travel to Scout events or any other agreed purpose]). All Leaders, Trustees, and Supporters are volunteers who give their time generously and freely. Without them the District would not exist. 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; - share in spiritual reflection; - take responsibility and make choices; - undertake new and challenging activities; - make and live by their Promise. Summary of the objects of the charity set out in its governing document The District meets the Charity Commission's public benefit criteria under both the advancement of education and the advancement of citizenship or community development headings. |
----- Start of picture text -----
Section D Achievements and performance
The District has continued to support Scouting within the area,
through the provision of the District Campsite and providing
Summary of the main achievements resources where needed to assist in the development and growth
of the charity during the year of the Groups. This year has seen a growth in the number of young
people taking part in Scouting activities with the further
strengthening of existing Groups and Units.
Section E Financial Review
The District's policy on reserves is to hold sufficient resources to
continue the charitable activities of the District should income and
fundraising activities fall short. The District Trustee Board
considers that the District should hold a sum equivalent to 12
months running costs, circa £37,500.
Additionally, it is the District's Policy that funds should be ring-
fenced to cover our long-term liabilities. This is currently limited to:
- Ground Rent for Snow Farm to be ring-fenced based on the
length of the current lease [£12,500 = £500pa over 25 years]
Brief statement of the charity’s policy
on reserves
These are managed through the District's unrestricted funds held in
a reserve cash account.
The District held reserves of approximately £84,000 against this at
year end. This is above the level required for operating expenses.
However this can be explained by approximately £20,000 of
payments being outstanding at the end of the financial year,
principally membership subscriptions of approximately £18,000 due
to be paid on to County, which will be paid at the start of the next
financial year.
----- End of picture text -----
Further financial review details Investment Policy The District does not have sufficient funds to invest in longer term investments. The District 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. The District Trustee Board regularly monitors the levels of bank balances and the interest rates received to ensure the District obtains maximum value and income from its banking arrangements. Occasionally this may involve using an account that requires a period of notice before funds may be withdrawn, before doing so the District Trustee Board considers the cash flow requirements.
Section F Other Optional Information
Section G Declaration
The trustees declare that they have approved the trustees’ report above
Signed on behalf of the charity’s trustees
| Signature Full name Date Position |
0 3 0 9 2 4 D Hepworth Daniel Hepworth District Chair |
District Treasurer Steven Chappell S Chappell |
|---|---|---|
Registered Charity Number: 302054 The Scout Association HQ Registration Number: 11717
Harlow District Scout Council
For the year of 1st April 2023 to 31st March 2024
----- Start of picture text -----
Summary
2023/24 2022/23
Designated Funds District Explorer Scout Units
Unrestricted Restricted District Scout District District Training & Personal World Scout DC's Fund Phoenix Young Total Funds Total Funds
Funds Funds Network Events Development Jamboree Leaders
Development
£ £ £ £ £ £ £ £ £ £ £ £
TOTAL RECEIPTS FOR THE YEAR 44,690.00 6,700.00 0.00 12,460.24 0.00 80.00 0.00 0.00 29,934.72 0.00 93,864.96 52,345.48
TOTAL PAYMENTS FOR YEAR 27,683.42 6,800.00 151.80 14,642.43 358.82 0.00 0.00 167.50 26,789.64 555.77 77,149.38 90,358.93
NET RECEIPTS (PAYMENTS) FOR THE YEAR 17,006.58 -100.00 -151.80 -2,182.19 -358.82 80.00 0.00 -167.50 3,145.08 -555.77 16,715.58 -38,013.45
TOTAL FUNDS BFWD 65,783.06 0.00 204.73 1,858.82 3,410.07 3,359.04 1,552.00 1,634.75 3,483.55 2,356.79 83,642.81 121,656.26
Transfers between funds 1,333.00 100.00 0.00 44.00 0.00 0.00 0.00 -100.00 -1,377.00 0.00 0.00 0.00
TOTAL FUNDS CFWD 84,122.64 0.00 52.93 -279.37 3,051.25 3,439.04 1,552.00 1,367.25 5,251.63 1,801.02 100,358.39 83,642.81
----- End of picture text -----
Registered Charity Number: 302054 The Scout Association HQ Registration Number: 11717
Harlow District Scout Council Receipts and Payments Account
For the year of 1st April 2023 to 31st March 2024
Receipts and payments
| Receipts Membership Subscriptions Less: Membership Subscriptions Paid On To County Net Membership Subscriptions Retained Youth Programme & Activities DofE World Scout Jamboree North America International Trip Donations Gift Aid Adult Support & Training Uniforms, Badges & Scarves Group Support (inc. loan repayments) Clothing & Merchandise Other Income Sub total Properties Regular Rent Occasional Rent Other Property Income Sub total |
Unrestricted Funds £ 18,584.00 0.00 18,584.00 95.00 0.00 0.00 0.00 310.00 0.00 0.00 269.20 234.00 337.65 0.00 19,829.85 12,060.00 4,843.00 0.00 16,903.00 |
Restricted Funds £ 0.00 0.00 0.00 0.00 0.00 500.00 6,200.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 6,700.00 0.00 0.00 0.00 0.00 |
District Scout Network £ 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 |
District Events £ 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 251.28 0.00 251.28 0.00 0.00 0.00 0.00 |
District Development Training & Personal Development £ £ 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 80.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 80.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Designated Funds 2023/24 |
World Scout Jamboree £ 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 |
DC's Fund £ 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 |
Phoenix Young Leaders £ £ 6,255.00 0.00 0.00 0.00 6,255.00 0.00 0.00 0.00 1,331.80 0.00 0.00 0.00 0.00 0.00 140.00 0.00 399.92 0.00 0.00 0.00 3.00 0.00 0.00 0.00 624.00 0.00 0.00 0.00 8,753.72 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 District Explorer Scout Units |
Total Funds £ 24,839.00 0.00 24,839.00 95.00 1,331.80 500.00 6,200.00 450.00 399.92 80.00 272.20 234.00 1,212.93 0.00 35,614.85 12,060.00 4,843.00 0.00 16,903.00 |
2022/23 Total Funds £ 20,646.00 16,786.00 3,860.00 0.00 408.40 1,530.00 21,815.00 1,905.97 1,538.69 200.00 0.00 0.00 392.00 1,740.00 |
|---|---|---|---|---|---|---|---|---|---|---|
| 33,390.06 | ||||||||||
| 6,981.00 2,693.00 0.00 |
||||||||||
| 9,674.00 |
Registered Charity Number: 302054 The Scout Association HQ Registration Number: 11717
Harlow District Scout Council Receipts and Payments Account
For the year of 1st April 2023 to 31st March 2024
Receipts and payments
----- Start of picture text -----
2023/24 2022/23
Designated Funds District Explorer Scout Units
Unrestricted Restricted District Scout District District Training & Personal World Scout DC's Fund Phoenix Young Total Funds Total Funds
Funds Funds Network Events Development Jamboree Leaders
Development
Receipts £ £ £ £ £ £ £ £ £ £ £ £
Events
Beavers ESSA 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Scouts Patrol Camp 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Explorers Airsoft 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 175.00 0.00 175.00 0.00
Explorers Bayfordbury Observatory 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 325.00 0.00 325.00 0.00
Explorers Bowling 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 224.00 0.00 224.00 130.00
Explorers Camper Badge Camp 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 15.00 0.00 15.00 0.00
Explorers Christmas Camp 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 180.00 0.00 180.00 0.00
Explorers County Marathon 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 360.00 0.00 360.00 300.00
Explorers Day Hike 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 55.00 0.00 55.00 40.00
Explorers Easter Camp 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 60.00 0.00 60.00 0.00
Explorers Essex International Jamboree 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 10,245.00 0.00 10,245.00 160.00
Explorers First Aid Course 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 120.00 0.00 120.00 0.00
Explorers Go Karting 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 378.00 0.00 378.00 0.00
Explorers Hammock Camp 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 35.00 0.00 35.00 0.00
Explorers Monopoly Run 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 66.00 0.00 66.00 0.00
Explorers Panic Rooms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 155.00 0.00 155.00 0.00
Explorers Passport Camp 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 407.00 0.00 407.00 0.00
Explorers Scarefest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 50.00 0.00 50.00 225.00
Explorers Spooky Camp 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,015.00 0.00 1,015.00 340.00
Explorers Survival Camp 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 665.00 0.00 665.00 0.00
Explorers Thriftwood Activities 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 604.50 0.00 604.50 165.00
Explorers Voice Weekend 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 140.00 0.00 140.00 210.00
Explorers Waffle and More 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 348.00 0.00 348.00 0.00
Explorers Winter Camp 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,505.00 0.00 1,505.00 240.00
District Camp 0.00 0.00 0.00 6,841.00 0.00 0.00 0.00 0.00 44.00 0.00 6,885.00 0.00
District Carol Service 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
District DC Frying Pan Competition 0.00 0.00 0.00 120.00 0.00 0.00 0.00 0.00 0.00 0.00 120.00 0.00
District London Zoo Trip 0.00 0.00 0.00 3,852.96 0.00 0.00 0.00 0.00 0.00 0.00 3,852.96 0.00
District Skills Days 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
District St. George's Day 0.00 0.00 0.00 895.00 0.00 0.00 0.00 0.00 220.00 0.00 1,115.00 763.00
Other Event Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 4,363.60
Sub total 0.00 0.00 0.00 11,708.96 0.00 0.00 0.00 0.00 17,391.50 0.00 29,100.46 6,936.60
Fundraising
Big Help Out Afternoon Tea Raffle 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 143.50 0.00 143.50 0.00
Other Fundraising Income 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 165.00
Sub total 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 143.50 0.00 143.50 165.00
----- End of picture text -----
Registered Charity Number: 302054 The Scout Association HQ Registration Number: 11717
Harlow District Scout Council Receipts and Payments Account
For the year of 1st April 2023 to 31st March 2024
Receipts and payments
| Receipts Grants Essex County Council Locality Fund Harlow Council Civic Pride Community Fund Jack Petchey Foundation The Leslie Sell Charitable Trust Essex County Council Community Initiatives Fund Essex County Scout Council Other Grant Income Sub total Investments Bank Interest Other Investment Income Sub total Total Gross Income |
Unrestricted Funds £ 1,821.50 0.00 0.00 0.00 3,000.00 2,000.00 0.00 6,821.50 1,135.65 0.00 1,135.65 |
Restricted Funds £ 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 |
District Scout Network £ 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 |
District Events £ 0.00 500.00 0.00 0.00 0.00 0.00 0.00 500.00 0.00 0.00 0.00 |
District Development Training & Personal Development £ £ Designated Funds 2023/24 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 |
District Development Training & Personal Development £ £ Designated Funds 2023/24 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 |
World Scout Jamboree £ 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 |
DC's Fund £ 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 |
Phoenix Young Leaders £ £ District Explorer Scout Units 0.00 0.00 0.00 0.00 2,782.00 0.00 864.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3,646.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 |
Phoenix Young Leaders £ £ District Explorer Scout Units 0.00 0.00 0.00 0.00 2,782.00 0.00 864.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3,646.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 |
Total Funds £ 1,821.50 500.00 2,782.00 864.00 3,000.00 2,000.00 0.00 10,967.50 1,135.65 0.00 1,135.65 |
2022/23 Total Funds £ 0.00 0.00 0.00 0.00 0.00 0.00 1,561.00 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 1,561.00 | ||||||||||||
| 618.82 0.00 |
||||||||||||
| 618.82 | ||||||||||||
| 44,690.00 | 6,700.00 | 0.00 | 12,460.24 | 0.00 | 80.00 | 0.00 | 0.00 | 29,934.72 | 0.00 | 93,864.96 | 52,345.48 |
Registered Charity Number: 302054 The Scout Association HQ Registration Number: 11717
Harlow District Scout Council Receipts and Payments Account
For the year of 1st April 2023 to 31st March 2024
Receipts and payments
| Payments Youth Programme & Activities DofE World Scout Jamboree North America International Trip Adult Support & Training Admin, AGM & Trustee Expenses Uniforms, Badges & Scarves Group Support (inc. loans) Clothing & Merchandise Other Expenses Sub total Properties Ground Rent Non-Domestic Rates Electricity & Gas Water & Sewerage Phone, Broadband & Alarm Waste Disposal Repairs & Renewals Other Property Expenses Sub total Insurances Buildings & Contents Personal Accident and Medical Expenses (non-members) Other Insurance Expenses Sub total |
Unrestricted Funds £ 276.18 0.00 0.00 0.00 0.00 901.04 345.74 234.00 965.68 250.98 2,973.62 518.75 195.71 6,775.48 982.78 875.09 140.40 2,894.71 10,215.96 22,598.88 2,016.92 94.00 0.00 2,110.92 |
Restricted Funds £ 0.00 0.00 500.00 6,300.00 0.00 0.00 0.00 0.00 0.00 0.00 6,800.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 |
District Scout Network £ 151.80 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 151.80 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 |
District Events £ 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 251.28 0.00 251.28 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 |
District Development Training & Personal Development £ £ 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 178.77 0.00 10.00 0.00 0.00 0.00 58.00 0.00 112.05 0.00 358.82 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 Designated Funds 2023/24 |
World Scout Jamboree £ 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 |
DC's Fund £ 167.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 167.50 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 |
Phoenix Young Leaders £ £ 3,798.54 258.49 925.89 0.00 0.00 0.00 0.00 0.00 185.69 0.00 1,091.06 28.79 315.36 268.49 0.00 0.00 1,088.00 0.00 427.54 0.00 7,832.08 555.77 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 District Explorer Scout Units |
Total Funds £ 4,652.51 925.89 500.00 6,300.00 185.69 2,199.66 939.59 234.00 2,362.96 790.57 19,090.87 518.75 195.71 6,775.48 982.78 875.09 140.40 2,894.71 10,215.96 22,598.88 2,016.92 94.00 0.00 2,110.92 |
2022/23 Total Funds £ 2,572.99 929.09 2,060.00 23,375.00 419.34 1,701.40 1,864.35 0.00 488.50 2,745.10 |
|---|---|---|---|---|---|---|---|---|---|---|
| 36,155.77 | ||||||||||
| 525.00 497.92 6,229.73 600.10 2,049.33 220.00 29,378.15 3,539.01 |
||||||||||
| 43,039.24 | ||||||||||
| 2,692.14 94.00 0.00 |
||||||||||
| 2,786.14 |
Registered Charity Number: 302054 The Scout Association HQ Registration Number: 11717
Harlow District Scout Council Receipts and Payments Account
For the year of 1st April 2023 to 31st March 2024
Receipts and payments
----- Start of picture text -----
2023/24 2022/23
Designated Funds District Explorer Scout Units
Unrestricted Restricted District Scout District District Training & Personal World Scout DC's Fund Phoenix Young Total Funds Total Funds
Funds Funds Network Events Development Jamboree Leaders
Development
Payments £ £ £ £ £ £ £ £ £ £ £ £
Events
Beavers ESSA 0.00 0.00 0.00 270.00 0.00 0.00 0.00 0.00 0.00 0.00 270.00 0.00
Scouts Patrol Camp 0.00 0.00 0.00 -83.60 0.00 0.00 0.00 0.00 0.00 0.00 -83.60 83.60
Explorers Airsoft 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Explorers Bayfordbury Observatory 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 377.00 0.00 377.00 0.00
Explorers Bowling 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 204.00 0.00 204.00 129.35
Explorers Camper Badge Camp 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Explorers Christmas Camp 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 120.00 0.00 120.00 0.00
Explorers County Marathon 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 422.45 0.00 422.45 539.77
Explorers Day Hike 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Explorers Easter Camp 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 76.06 0.00 76.06 0.00
Explorers Essex International Jamboree 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 12,005.00 0.00 12,005.00 0.00
Explorers First Aid Course 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 61.20 0.00 61.20 0.00
Explorers Go Karting 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 812.20 0.00 812.20 0.00
Explorers Hammock Camp 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Explorers Monopoly Run 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Explorers Panic Rooms 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 495.00 0.00 495.00 0.00
Explorers Passport Camp 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 339.33 0.00 339.33 0.00
Explorers Scarefest 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 255.00
Explorers Spooky Camp 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 760.03 0.00 760.03 556.66
Explorers Survival Camp 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 512.46 0.00 512.46 0.00
Explorers Thriftwood Activities 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 549.00 0.00 549.00 155.40
Explorers Voice Weekend 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 30.00
Explorers Waffle and More 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 319.87 0.00 319.87 0.00
Explorers Winter Camp 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,692.39 0.00 1,692.39 240.00
District Camp 0.00 0.00 0.00 7,785.84 0.00 0.00 0.00 0.00 0.00 0.00 7,785.84 1,390.40
District Carol Service 0.00 0.00 0.00 179.18 0.00 0.00 0.00 0.00 0.00 0.00 179.18 154.07
District DC Frying Pan Competition 0.00 0.00 0.00 105.29 0.00 0.00 0.00 0.00 0.00 0.00 105.29 0.00
District London Zoo Trip 0.00 0.00 0.00 5,112.00 0.00 0.00 0.00 0.00 0.00 0.00 5,112.00 0.00
District Skills Days 0.00 0.00 0.00 93.10 0.00 0.00 0.00 0.00 0.00 0.00 93.10 0.00
District St. George's Day 0.00 0.00 0.00 929.34 0.00 0.00 0.00 0.00 211.57 0.00 1,140.91 776.23
Other Event Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3,902.30
Sub total 0.00 0.00 0.00 14,391.15 0.00 0.00 0.00 0.00 18,957.56 0.00 33,348.71 8,212.78
Fundraising
Big Help Out Afternoon Tea Raffle 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Fundraising Expenses 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 165.00
Sub total 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 165.00
Total Gross Expenditure 27,683.42 6,800.00 151.80 14,642.43 358.82 0.00 0.00 167.50 26,789.64 555.77 77,149.38 90,358.93
Net of Receipts/(Payments) 17,006.58 -100.00 -151.80 -2,182.19 -358.82 80.00 0.00 -167.50 3,145.08 -555.77 16,715.58 -38,013.45
Transfers between funds 1,333.00 100.00 0.00 44.00 0.00 0.00 0.00 -100.00 -1,377.00 0.00 0.00 0.00
Cash funds last year end 65,783.06 0.00 204.73 1,858.82 3,410.07 3,359.04 1,552.00 1,634.75 3,483.55 2,356.79 83,642.81 121,656.26
Cash Funds This Year End 84,122.64 0.00 52.93 -279.37 3,051.25 3,439.04 1,552.00 1,367.25 5,251.63 1,801.02 100,358.39 83,642.81
----- End of picture text -----
Registered Charity Number: 302054 The Scout Association HQ Registration Number: 11717
Harlow District Scout Council
For the year of 1st April 2023 to 31st March 2024
Statements of assets and liabilities at the year end
----- Start of picture text -----
2023/24 2022/23
Designated Funds District Explorer Scout Units
Unrestricted Restricted District Scout District District Training & Personal World Scout DC's Fund Phoenix Young Total Funds Total Funds
Funds Funds Network Events Development Jamboree Leaders
Development
Cash Funds £ £ £ £ £ £ £ £ £ £ £ £
Main Account 33,453.62 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 33,453.62 15,258.35
Restricted Funds Account 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 343.32
Designated Funds Account 222.72 0.00 52.93 -279.37 3,051.25 3,439.04 1,552.00 1,367.25 0.00 0.00 9,405.82 12,028.46
District Explorers Account 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5,250.45 1,801.02 7,051.47 5,797.27
Reserve Account 50,145.14 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 50,145.14 50,000.00
Cash 301.16 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.18 0.00 302.34 215.41
Sub total 84,122.64 0.00 52.93 -279.37 3,051.25 3,439.04 1,552.00 1,367.25 5,251.63 1,801.02 100,358.39 83,642.81
Other Monetary Assets
Debts Due From Groups/County 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Grant Payments Due 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3,821.50
Insurance Claim 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Monetary Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Sub total 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 3,821.50
Non-Monetary Assets
Buildings (Risdens) 280,747.04 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 280,747.04 250,667.00
Land (Risdens) 140,000.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 140,000.00 140,000.00
Scouting Equipment 6,872.00 0.00 0.00 1,998.00 0.00 0.00 0.00 0.00 16,501.00 0.00 25,371.00 28,464.09
Other Non-Monetary Assets 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Sub total 427,619.04 0.00 0.00 1,998.00 0.00 0.00 0.00 0.00 16,501.00 0.00 446,118.04 419,131.09
Harlow District Scout Council also lease the following property from Harlow Council: Snow Farm
Liabilities
Accounts Not Yet Paid 17,127.42 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,254.26 0.00 19,381.68 0.00
Expenses Incurred But Not Invoiced 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Loans to Groups 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Other Liabilities 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Sub total 17,127.42 0.00 0.00 0.00 0.00 0.00 0.00 0.00 2,254.26 0.00 19,381.68 0.00
----- End of picture text -----
Contingent Liabilities & Future Obligations: None
The above receipts and payments account and statement of assets and liabilities were approved by the Trustees on 3rd September 2024 and signed on their behalf by
| Signature S Chappell D Hepworth |
District Chair District Treasurer Steven Chappell Daniel Hepworth Print Name |
|---|---|
Registered Charity Number: 302054 The Scout Association HQ Registration Number: 11717
Harlow District Scout Council
For the year of 1st April 2023 to 31st March 2024
Notes to accounts
-
1 The Scouts have national insurance policies that cover Public Liability, Personal Accident and Medical Expenses (for Members), and Trustee Indemnity, these costs are covered by the annual membership subscriptions and no other payment is required.
-
2 The District Explorer Scout Unit Phoenix section have a prepaid card which is used for low value expenses. This prepaid card is recorded as cash within these accounts.
-
3 Value of Scout Equipment has been updated to reflect current insurance sum insured
-
4 Value of Risdens Scout HQ has been updated to reflect current insurance sum insured
-
5 The membership subscriptions for 2023-24 will be paid on to County in 2024-25
Independent examiner’s report to the trustees of Harlow District Scout Council
I report to the trustees on my examination of the accounts of the District for the year ended 31st March 2024.
Responsibilities and basis of report
As the District’s trustees 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 District’s accounts carried out under section 145 of the 2011 Act and in carrying out my examination I have followed all the applicable Directions given by the Charity Commission under section 145(5)(b) of the 2011 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:
-
accounting records were not kept in respect of the District as required by section 130 of the Act; or
-
the accounts do not accord with those records.
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.
Signed: L Comfort
Name: Lottie Comfort
Relevant professional qualification or membership of professional bodies: AAT
Address: 6 Copper Beech Avenue, Takeley, CM22 6FR
Date: 18th July 2024