**1st Frimley Green & Mytchet Scout Group Annual General Meetng of the Group Scout Council on 16th September 2023** 

ANNUAL REPORT OF THE GROUP TRUSTEE BOARD FOR THE YEAR ENDING 31[st] MARCH, 2023. 

Essential renewal and development activities have continued over the year, with some projects being held up and some moving forward faster than expected. The acquisition of storage containers has been delayed by a massive spike in container prices resulting from the protracted lockdown in China. This led to an interruption in international trade and a major shortage in containers. The Board also needed to pin down a formal agreement with the Guides before their financial contribution could be released. These matters are just about resolved and we should be back on track soon. 

In contrast, installation of solar panels proceeded faster than we anticipated. The heavy lifting for this was carried out by our treasurer, Dave Cooper, who secured £7,000 in solar panel grants and agreed terms with our installer, Hi-Spec Electrics. We also managed to secure a £900 grant from Surrey Climate Commission. Some administrative matters had to be agreed with Surrey Heath Borough Council but these were duly resolved in time for our project to be completed in late April. We are now fully self-sufficient in electrical power and export excess electricity back to the National Grid. 

After unexpected delays, our old guttering has been replaced with new, deep-flow guttering. We hope the sight of rain-water dripping down our walls is now a thing of the past. We thank former councillor Stuart Black for a £500 contribution to this £2,000 project. 

An important development since last year’s AGM is our successful recruitment of a Centre manager. Peter Kelly has taken on this role during the year and will be supervising a major redecoration of the Centre. Once that is completed, other internal improvements can be put under way. Peter has an ideal background for this role and is a very welcome addition to our team. 

The Executive Committee is always keen to welcome, new members. We have no parent representatives at the moment so anyone wishing to join us in that capacity can be assured of a warm welcome. The role of the parent representative is not onerous; it is to observe how the committee functions and lend weight to decision-making. Anyone willing to act as our transport manager would be especially welcome. Happily, present members of the current Executive Committee will continue to serve. 

A. J. Moore - Chairman K. Simmons - Secretary D. Cooper - Treasurer 

## 1. Reserves 

Sufficient reserves are needed to maintain our building and grounds in working condition and to provide a buffer against fluctuations in income. 



## 2. Risks 

The Group is a voluntary organisation run by parents and friends of the Group for the benefit of children. It will only continue to thrive if a sufficient number of parents accept the responsibilities that membership entails. 

## 3. Objectives 

The objectives of the Group are as a unit of the Scout Association. The aim of the  Scout Association is to promote the development of young people in achieving their full physical, intellectual, social and spiritual potentials, as individuals, as responsible citizens and as members of their local national and international communities. The method of achieving the aim of the Association is by providing an enjoyable and attractive scheme of progressive training, based on the Scout Promise and Law and guided by adult leadership. 

## 4. Public Benefit 

Subscriptions are charged for membership to cover immediate running costs of the Group and these do not unduly restrict membership. The Group follows the principle that no one should be excluded because of their inability to pay membership subscriptions. 

Two key principles demonstrate that Scouting's aims are for the public benefit are that through the Scout method young people develop towards their full potential and that there is a clear link between the benefits for young people and the purpose of Scouting. The safety of young people is taken very seriously and the benefits Scouting activities provide far outweigh the  risks.  Any  private  benefits  from Scouting are  incidental, other  than  to  those  as a beneficiary. 



1st Frimley Green & Mytchett Scout Group
Receipts and Payments Account
For the year
from
1" April 2022
To
3191 March 2023
Receipts and payments
2022123
Unrestricted funds
2021122
Unrestricted fvnds
Receipts
Donation5. le9acie$ and slmiiar incom8
Membership subscription5
11625
Less..Membe￿hip wbsuiptlons pak1 on to Distswl
5.925
Net ntmbership subsulptK>￿ retained
6,71KI
4,774
DMatvJn5
Note 2
1.509
3.254
Lega(ies
Gift Aid Ilnland Revewe Re(wdl
Sales of badges, necknrs. T-shirt5
Noie 10
4.925
258
Sub total
13,376
8.286
¢tlvities
Evwls- Campng and OtheradI￿tse5
16.573
5.232
Meelng$- Youlh [￿gran￿e
Sub total
16,573
5.232
Fund.ralsing income
Amazon Smile
18
EasyFundRa¢stng- Orjlne Purchases
16
30
FG C8rniYal- Donuts lttter pKk
405
Jubilee S)ow
ChaTilablÈ Giving
Sub totsl
663
38
Grants
mairtenaTr￿ grant
Other grants- Community Fut￿ {CovNI 191
Sub total
11,167
11.167
Investment Sncome
Bank inlerest
Building Society Interest
Virgln Cha¥ity act￿nt
Note 4
other investm￿1 incorre
Sub totsl
Rental Income of Building
Note 3
Sub total
7.268
6.013
Total Gross Income
37.880
30.744
Assèt and investment sales. etc.
Total receipts
37.680
30,744
Page1 of5

1st Frimley Green & Mytchett Scout Group
Receipts and Payments Account
For year
from
1st April 2022
31st March 2023
Receipts and payments
2022123
Unr8strict8d funds
2021122
Unrestrictsd fund5
Payments
AetLVities
Events- Camwg and Olher actvilies
15AOS
3,839
Meeungs- Youth pwratnme arAr¥ibes
AdminlE$tablishment
816
AGM trustee exp8nses ltrainingl
Ckarvng ol HQ
DfflatiOD5rrh2nks a￿rdS
1.712
1,394
26
Rert. (Grou￿ Renti
Materials & eqwpment. EThJraMng
OSM webs.le fees
300
300
275
06
Nole 11
696
Printing. pholDcopwry. postage
Putchase ot neckers. T-shyts
31
64
Unrforms
Web Site {Do￿Aln registration & hosb"TrJl
Badge purchases
89
1.397
1,673
Insurance- HQ and Helper
Transport costs
1.578
1,351
6,593
3,520
Et*rgy <ElÈttricity ènd Gasl
2.131
879
Inlemel
215
Vvaler arf Sewerage
Note 5
913
Q Servi¢ing18oÈler,Fire Ext's. Fire Alam), HQ Alam, Waste Pump)
Membership costs IGoCardles8 & OSM fees on Subs and Eventsl
Repairs. Renewals, Malntenance
Note 4
Sub totsl
896
1.353
18,924
17.182
51,845
31,962
Fund-raising expenses
FG Carnvial- Donuls and litter
163
Jubilee 5￿W (all profts passed en lo Di#rifA}
180
Sub total
343
Total Gross Expenditure
52,188
31.962
Asset and investrnent purchases. etc.
Total payments
52,792
31,962
Net of receipts/(payments)
Cash funds last year end
Cash funds this year end
14,912
1.218
3S,266
37,483
21,3S4
36.266
Page2of5

Statement of assets and liabilities at the end of the year
31st March 2023
31st March 2022
h funds
21.237
117
Totsl cash
Tax thim
Insurar￿ c4aNn
b total
Non monetary assets for charity's oY•n use
Badgest￿*
Larrt aTrJ
344107
9.172
Sub
358.683
abilitias
&JbsoIpb"C￿ r*JlyetpaKI
Cthet tha￿￿Te$
btrAal
Contingent lyabiltios ar￿ fithre obligations
on 18th April 2023 vrtsl Exec mpetwvJ and siwl on thelr bghalf
Print Name
Ccw. Gr(x4) Treasurer
Page3of5

NOTES TO THE ACCOUNTS
1. These acctsJnts have been auditthl 8nd approved by Wike Smart on 25* May 2023
2. Donations re￿1Ve￿ thi% year have been'.-
as part of Subs paYry￿nts
Parents
410
Shell employee schwne
Note this has included rental income trom exiernal use olthe HQ in previous years- see note 3
3. Rentsl Income from extèrnal use of HQ'_
Frimley Green & Wett Gui(Ès
?¢ Frimley Green & MytctrEtt 8r￿￿5
Frim￿Y Green & Mytthett
Frim￿Y Green 8 Mytchett RaintM)WS
Frimley Gre￿ & Myichett Brownies
Explotet5 Isurtey Heath OÈstrictl
District
Income
3¥2
go
Musicwith Mummies
Use of minibus
370
Total
4. Unusual Repairs and Ma',ntEnance payments are..
Revised CDlltrols & cornplete serWI￿ of CH pluTrt)ir#J
Comptetion of Fencing projeci
Deposit payments lor Sdar PV aThJ battw storage
ongoit¥J general rllaintenan￿ costs
2,489
8,940
115
Totsl
18.924
5. The Water bill was In (xedit for tirne. ThTrswdS refiJrNled to Glljup last year, hen￿ wative payment tOT last year
6. Cash furKls are distributed as follows".
Bank Aecounts
21.T67
117
Cash Ac(yJunts
add amounts due..
s cunEnt liabilitEs.
Total
21.354
7. Followng advice from Scout HQ, built1ing ¢ nof re-valu&J eath year. depretsat&l by 1./0 from
the original cost to ￿lIdI£424,52l} each year- representiNJ O value at tre end of the in 21(n199 years).
¥alue at end of March 2022
348.107
l•ss depreciation
4.245
value at of March 20Z3
8. Depwation of minibuses & irailer- straight lin¢ over 5 years
value at eTh1 of Marth 2022
less deweoation
Value at e￿d of March 2023
9,172
6.327
9. Depreciatson of cathl itwns of equipment applied as fOll￿-
value * etKI of MarL* 2022
less depreryation
value at eThJ ofmarch 2023
add new capital gctsys purchased
649
755
10. Nole that thi5 15 a Gift AKI clairn fer finantial years 202(>2021 arKJ 2021-2022
11. Note this fee represents 2021-2022 and 2022-2023 due to payment date in 2022 fJling after year end date
Page4of5

Independent Examinerfs Report to the Trustees of the
1. Frimley Green and Mytchett SCOUT GROUP
I report on the accounts ofthe GroupJDistricVCountylArea for the year end￿1 .................31st Marth 2023
Whieh comprise the Statement of Financial Adivities, the Balance Sheet and rdated notes sel out on pages 14
This report is made solely lo the twstees in accordarKe wlh Section 145 of the Charities Acl 2011. My has
been urKlertaken so that I might state to the charity's trustees Ihose matters l am required to state to them in an
Independent Examinerfs rep￿t and for m other purpose. To the fullest extent pemitted by law, I do not ac￿pt or
assume responsibility lo anyone other than the charity and the charills trustees for my examination wort(.
RespectKve responsibilitiès of Trustees and Exarniner
The Group'slDistricl's tnjstees are responsible for the preparation of the accounts. They consider that an audit is not
required for this year luTrler Secb'on 144 of the Charib"es Ad 2011 (the Charitses Act)) and that an independent
examination is needed.
It is my responsibility lo..
Examine the accounts (under Secbon 145 of the Charibes Ad);
To follow the procedures laid down in the General Direc*ions given by the Chartty Commissioners (under
Section 14515)Ibl of the Charthes Act).. and
To state whether particular matters have Come to my attenlion.
Basis of Independent Examinerfs report
My examination was wried ¢xrt in ￿anCe with the Genetal Directions given by the Charity Commi55ioners.
examination includes a review of the accounting records kept by the GrouplDlstr￿t and a wmparison of the
a￿o￿nts presented with those records. bt also indudes consideration of ary unusual items or disclosures in the
accounts, and See￿ng explanations fr￿n you as trustees conceming ary such matters. The procedures undertaken
do nol provide all the evir1en￿ that would be required in an audit, conseqL￿ntlY no cyinion is given as to
whether the accounts present a'tnte and fairf vtew and the report is limited to those matters set out in the slalement
below.
Independent Examlnefs statement
In connection with my examination, no matter hos come to my attenkn.on lotlEr than that di￿lOSed below.):
1. which gives me reasonable cause to befieve thal in. ary material ressxct. Ihe reqU1￿ments
to keep accounting record5 in acC¥)rdan￿ Sedion 130 ofthe Ch￿[lIeS Act ',and
to prepare accounts whith a¢cord with the accuJnting rteords and comF4y with the accounting
requirements of the Charities Act have nol been meL or
2. to which. in my opinion. attention should ￿ drawn in Lyder to enab￿ a proper understanding of the accounts to
be reached.
' Pleasg delete the words in the brackets rfthey (k) not appty
Name..
Qualification..
Dale..
zs
LT700006 (1" February 2017>