TRUSTEES’ ANNUAL REPORT 

for the period 01 April 2022 to 31 March 2023 

|Section A - Reference and Administration Details<br>Charity Name <br>Solihull County Scout Council<br>Registered Charity No<br>505527<br>Principal Address<br>Hobs Meadow, Hobs Moat Road, Solihull, B92 8PG<br>Advisers<br>CAF Bank<br>The Scout Association, Chingford, London|Section A - Reference and Administration Details<br>Charity Name <br>Solihull County Scout Council<br>Registered Charity No<br>505527<br>Principal Address<br>Hobs Meadow, Hobs Moat Road, Solihull, B92 8PG<br>Advisers<br>CAF Bank<br>The Scout Association, Chingford, London|
|---|---|
|Trustee Name|Offce|
|Jacqueline Butterworth|Chair|
|Chris Davis|Treasurer|
|Robert Swindell|Secretary|
|Mathew Spencer|County Commissioner|
|Paul Webb|Deputy County Commissioner|
|Charlotte Richardson|County Youth Commissioner|
|Andrew Baynes||
|Gregory Dodd||
|Robert Thomas||
|Kenneth Meeson||
|Bob Fear||
|Richard Budd||



Solihull County Scout Council – Trustees’ Annual Report and Accounts 2023 

Page 1 



## Section B - Structure, governance and management 

The Scout 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 of The Scout Association. The County has adopted the Model Constitution contained within the Policy, Organisation and Rules of The Scout Association. 

The Scout County is a trust established under its rules which are common to all Scouts, operating as a Public Benefit Entity. The Trustees are appointed in accordance with the Policy, Organisation and Rules of The Scout Association. 

The Scout 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 with legislation applicable to charities. This includes the registration, keeping proper accounts and making returns to the Charity Commission as appropriate. 

The Committee consists of 3 independent officers, Chair, Treasurer and Secretary together with the County Commissioner, elected and nominated members and meets a minimum of 6 times per year. 

This County Board of Trustees exists to support the County Commissioner in meeting the responsibilities of the appointments and is responsible for 

● The maintenance of County property; ● The raising of funds and the administration of County finance; ● The insurance of persons, property and equipment; ● County public occasions; ● Assisting in the recruitment of leaders and other adult support; ● Appointing any sub committees that may be required; ● Appointing County Administrators and Advisors other than those who are elected. 

## Risk and Internal Control 

The County has in place systems of internal controls that are designed to provide reasonable assurance against material mismanagement or loss, these 

include 2 signatories for all payments and comprehensive insurance policies to ensure that insurable risks are covered. 

Solihull County Scout Council – Trustees’ Annual Report and Accounts 2023 

Page 2 



## Section C - Objectives and activities 

The objectives of the County are to act 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. The Trustees consider that continuing scouting activities in line with these aims and objectives is in accordance with the Charity Commission’s published guidance on the Public Benefit requirement under the Charities Act 2011. 

## Section D - Achievements and performance 

At the end of March 2023 Solihull Scout County comprised 25 groups. The groups are divided into two Districts – Blythe and Cole. Each District has Explorer Scout provision for 14 to 18 year olds across 12 individual Explorer Scout Units. There is also a Network unit for 18 to 25 year olds in each District. Young Leaders play a vital role as part of the leadership team in many sections and are supported through the delivery of the programme of Young Leader scheme training modules throughout the year. 

The census for Jan 2023 showed an increase of 7% in youth membership and a 4% decline of adults, leading to an overall membership increase of 4% from last year. 

On the date of census, 31 January 2023, there were 2009 young people and 616 adults involved in Scouting in Solihull (the numbers exclude the Occasional Helpers, but these adults are vital to the running of Sections). 

Over the past year all of the sections have taken part in a varied programme of Scouting activities and events. Many Chief Scout Awards were achieved at 

all levels as well as countless activity and challenge badges and a number of adults have also been recognised with national awards for good service or with the Solihull Scout County Merit Award. 

The County’s success is entirely down to the hard work and dedication of our volunteers at section, group, district and county levels. Solihull should be 

highly proud of all our volunteers who are making a difference in their communities and achieving the aims of The Scout Association 

Solihull County Scout Council – Trustees’ Annual Report and Accounts 2023 

Page 3 



## Section E - Financial Review 

## Reserves Policy 

The Trustees have determined that the County’s policy on reserves is to hold sufficient resources to continue the charitable activities of the County should income and fundraising activities fall short. 

The Trustees have traditionally considered that the accounts should hold a sum equivalent to 18 months of headquarters running and associated costs, circa £30k in a normal year. 

The amount held in the General fund was £70k at the end of the 2022–2023 financial year which exceeds this amount. The excess in reserves accumulated primarily as a result of the receipt of government covid related grants and was initially maintained so as to allow for potential support to contribute to any unforeseen requirements across the County during the period of the Covid pandemic. The trustees intended that these reserves would be reduced during 2022-23 and therefore prepared a budget to run at a deficit in the year. In the event, stronger than forecast income generation has resulted in the County breaking even on the General Fund and generating a surplus in respect of events. 

The County held net Cash balances of approximately £143k at the year end. Of this £10k was held on deposit in relation to monies collected for the World Scout Jamboree in 2023 which has not yet been expended and which is not available for any other purpose, and £38K relates to membership fees from Cole District received in advance for onward payment to the Scout Association. Amounts are also held in specific funds allocated for use by International Scouting, County Camp, Jamboree, and County Scout Active Support. The financial statements are prepared on a going concern basis. The trustees have assessed the County’s ability to continue as a going concern to assure themselves of the validity of this assumption in preparing the accounts and concluded that they have a reasonable expectation that the charity has adequate resources to continue in operational existence for the foreseeable future. Consequently, the trustees continue to prepare the financial statements on a going concern basis. 

## Investment Policy 

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 in the CAF Bank. 

Solihull County Scout Council – Trustees’ Annual Report and Accounts 2023 

Page 4 



Section F - Declaration 

The trustees declare that they have approved the trustees’ report above. 

Signed on behalf of the charity’s trustees 

Jacqueline Butterworth – Chair 

Robert Swindell – Secretary 

Solihull County Scout Council – Trustees’ Annual Report and Accounts 2023 

Page 5 



## Statement of Financial Activities 

## Solihull County Scout Council 

## For the year ended 31 March 2023 

|Solihull County Scout Council<br>For the year ended 31 March 2023|||
|---|---|---|
||2023|2022|
|IncomingResources|||
|Voluntary Income|9,610|17,009|
|Funds Generating Activities|-|23|
|Investment Income|659|9|
|IncomingResources From Charitable Activities|||
|Scouting Events|66,110|12,749|
|Scout Activities Income|168|-|
|Premises Income|15,376|3,983|
|DofE Receipts|2,674|1,569|
|SAS activities income|1,250|-|
|Jamboree Income|-|12,622|
|Total Incoming Resources From Charitable Activities|85,578|30,922|
|Other Incoming Resources|311|108|
|Total Incoming Resources|96,159|48,072|
|Resources Expended|||
|Expenditure on Charitable Activities|||
|Scouting Events Expenditure|61,969|12,721|
|Scouting Activities Expenditure|7,179|5,257|
|Jamboree Expenditure|-|5,952|
|HQ Premises Expenditure|15,363|8,110|
|Expenditure on Administering The Charity|3,360|2,798|
|Scout Active Support Expenditure|1,817|100|
|Total Expenditure on Charitable Activities|89,688|34,938|
|Total Resources Expended|89,688|34,938|
|Net Movement In Funds|6,471|13,134|



County EoY Accounts Solihull County Scout Council 



## County Balance Sheet 

## Solihull County Scout Council 

## As at 31 March 2023 

|County Balance Sheet<br>Solihull County Scout Council<br>As at 31 March 2023|County Balance Sheet<br>Solihull County Scout Council<br>As at 31 March 2023|
|---|---|
|31 MAR 2023<br>31 MAR 2022||
|Current Assets||
|Stocks and Work in Progress||
|Badges Stock Held<br>-<br>662<br>DofE Packs Stock Held<br>709<br>885<br>Total Stocks and Work in Progress<br>709<br>1,547<br>Prepayments and Accruals|Badges Stock Held<br>-<br>662|
||DofE Packs Stock Held<br>709<br>885|
|Prepayments<br>81,627<br>11,836<br>Accounts Receivable<br>1,569<br>-<br>Total Prepayments and Accruals<br>83,196<br>11,836<br>Cash at bank and in hand|Prepayments<br>81,627<br>11,836|
||Accounts Receivable<br>1,569<br>-|
||Current Account<br>42,469<br>27,164|
||Savings Account<br>60,381<br>31,677|
||DofE Account<br>2,385<br>1,565|
||HQ Account<br>7,388<br>2,251|
||Events Account<br>15,580<br>11,305|
||Activities Account<br>8,145<br>100|
||Fundraising (Jamboree)<br>4,951<br>15,584|
||Scout Active Support<br>766<br>328|
||Equals Main Account<br>17<br>257|
||Equals Cards<br>929<br>1,571|
||County Cash<br>127<br>127|
||Headquarters Cash<br>-<br>93|
||Total Cash at bank and in hand<br>143,139<br>92,023|
|Debtors<br>-<br>389||
|Total Current Assets<br>227,044<br>105,795<br>Creditors: amounts fallingdue within oneyear||
|Accounts Payable<br>2,592<br>-||
|Income in Advance<br>132,607<br>20,421||
|Total Creditors: amounts falling due within one year<br>135,199<br>20,421||
|Net Current Assets (Liabilities)<br>91,845<br>85,374||
|Total Assets less Current Liabilities<br>91,845<br>85,374||
|Net Assets<br>91,845<br>85,374<br>Unrestricted Funds||
|General Fund<br>69,317<br>69,009||
|Buildings Fund<br>5,000<br>5,000||
|Activities Fund<br>8,646<br>2,921||
|SAS Fund<br>2,523<br>2,085||
|International Fund<br>926<br>926||



County EoY Accounts Solihull County Scout Council 



County Balance Sheet 

|||31|MAR 2023<br>31 MAR 2022|
|---|---|---|---|
|Jamboree Fund<br> Total Unrestricted Funds<br>Xero Funds Adjustment||||
||Jamboree Fund||5,433<br>5,433|
||||91,845<br>85,374|
|<br>Current Year Earnings|||6,471<br>13,134|
|Retained Earnings|||(6,471)<br>(13,134)|
|Total Xero Funds Adjustment<br>The financial statements were approved by the Trustees on.................||........2023 and signed on|-<br>-<br>their behalf by|
|Signature||Name|Position|
|||Jackie Butterworth|County Chair|
|||Chris Davis|County Treasurer|



County EoY Accounts Solihull County Scout Council 



## Notes 1 & 2 : Basis of Preparation and Accounting Policies 

## Solihull County Scout Council 

## For the year ended 31 March 2023 

## Note 1 Basis of Preparation 

## **1.1 Basis of accounting** 

These financial statements have been prepared in compliance with the Charities SORP (FRS 102) (second edition - October 2019) - Accounting and Reporting by Charities: 

the 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) (Charities SORP (FRS 102)), the Financial Reporting Standard applicable in the UK and the Republic of Ireland (FRS 102), and the Charities Act 2011. 

## **1.2 Change in basis of accounting** 

There has been no change to the accounting policies (valuation rules and methods of accounting) since last year. 

## **1.3 Changes to previous accounts** 

No changes have been made to accounts for previous years. 

## **1.4 Going Concern** 

The financial statements are prepared on a going concern basis. The trustees have assessed the County’s ability to continue as a going concern to assure themselves of the validity of this assumption in preparing these accounts, and concluded that they have a reasonable expectations that the charity has adequate resources to continue in operational existence for the foreseeable future. Consequently, the trustees continue to prepare the financial statements on a going concern basis. 

## Note 2 Accounting Policies 

## **INCOMING RESOURCES** 

## **Recognition of Incoming Resources** 

These are included in the Statement of Financial Activities (SoFA) when 

- the charity becomes entitled to the resources; 

- the trustees are virtually certain they will receive the resources; and 

- the monetary value can be measured with sufficient reliability. 

## **Membership Subscriptions** 

Memberships subscription collected on behalf of other parts of the Scout Movement are reported net of any amount paid out because these subscription are in effect held as agents before being paid out. 

## **Incoming Resources with related Expenditure** 

Where incoming resources have related expenditure the incoming resources and related expenditure are reported gross in the Statement of Financial Activity. 

## **Grants and Donations** 

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

## **Tax Reclaims 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. 

## **Contractual Income and Performance Related Grants** 

This is only included in the SoFA once the related goods or services have been delivered. 

County EoY Accounts Solihull County Scout Council 



Notes 1 & 2 : Basis of Preparation and Accounting Policies 

## **Gifts in Kind** 

Gifts in kind are accounted for at an estimate of value to the charity or the amount realised. Gifts in kind for sale or distribution are included as gifts only when sold or distributed by the charity. Gifts in kind for use by the charity are included in the SoFA as incoming resources when receivable. 

## **Donated Services & Facilities** 

These 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. 

## **Volunteer Help** 

The value of voluntary help received is not included but is described in the trustees’ annual report. 

## **Investment Income** 

This is included in the accounts when receivable. 

## **Investment Gains & Losses** 

This includes any gain or loss on the sale of investments and any gain or loss resulting from revaluing investments to market value at the end of the year. 

## **EXPENDITURE AND LIABILITIES** 

## **Liability Recogntion** 

Liabilities are recognised as soon as there is a legal or constructive obligation committing the charity to pay out resources. 

## **Governance Costs** 

Include costs of the preparation and examination of statutory accounts, the costs of trustee meetings and cost of any legal advice to trustees on governance or constitutional matters. 

## **Grants with Performance Conditions** 

Where the charity gives a grant with conditions for its payment being a specific level of service or output to be provided, such grants are only recognised in the SoFA once the recipient of the grant has provided the specified service or output. 

## **Grants Payable without Performance Conditions** 

These are only recognised in the accounts when a commitment has been made and there are no conditions to be met relating to the grant which remain in the control of the charity. 

## **Support Costs** 

Support costs include central functions and are allocated to activitycategories on a basis consistent with resource use, eg allocating property costs by floor areas, or per capita, staff costs by the time spent and other costs by their usage. 

## **ASSETS** 

## **Tangible Fixed Assets For Use By The Charity** 

These are capitalised if they can be used for more than one year, and cost at least £5000. They are valued at cost or a reasonable value on receipt. 

## **Investments** 

Investments quoted on a stock exchange are valued at market value at year end. Other investments are included at trustees' best estimate of market value. 

## **Debtors and Prepayments** 

Debtors are recognised at the settlement account. Prepayments are valued at the amount prepaid. 

## **Stocks and Work In Progress** 

These are valued at the lower of cost or market value. 

otes 1 & 2 : Basis of Preparation and Accounting Policies 

County EoY Accounts Solihull County Scout Council 



## Notes 3 and 4 Analysis of Detailed Income and Expenditure 

Solihull County Scout Council For the year ended 31 March 2023 

|Notes 3 and 4 Analysis of Detailed Income and<br>Expenditure<br>Solihull County Scout Council<br>For the year ended 31 March 2023|Notes 3 and 4 Analysis of Detailed Income and<br>Expenditure<br>Solihull County Scout Council<br>For the year ended 31 March 2023|Notes 3 and 4 Analysis of Detailed Income and<br>Expenditure<br>Solihull County Scout Council<br>For the year ended 31 March 2023|
|---|---|---|
|2023<br>2022|||
|Note 3 Incoming Resources|||
||<br>VoluntaryIncome||
||Membership Fees<br>6,587<br>6,342||
||Donations<br>23<br>-||
||Grants<br>3,000<br>10,667||
||Total Voluntary Income<br>Funds GeneratingActivities<br>9,610<br>17,009||
||County Fundraising Income<br>-<br>23||
||Total Funds Generating Activities<br>Investment Income<br>-<br>23||
||Bank Interest<br>659<br>9||
||Total Investment Income<br>659<br>9<br>IncomingResources From Charitable Activities||
||ScoutingEvents||
||Night Hike Income<br>1,920<br>-||
||Operation Chameleon Income<br>15,090<br>11,597||
||Six Summits Income<br>-<br>1,152||
||County Camp Income<br>49,100<br>-||
||Total Scouting Events<br>66,110<br>12,749||
||Scout Activities Income<br>168<br>-||
||Premises Income<br>15,376<br>3,983||
||DofE Receipts<br>2,674<br>1,569||
||SAS activities income<br>1,250<br>-<br>Jamboree Income||
||Eurojam Income<br>-<br>12,622||
||Total Jamboree Income<br>-<br>12,622||
||Total Incoming Resources From Charitable Activities<br>Other IncomingResources<br>85,578<br>30,922||
||<br> <br>|Other Revenue<br>311<br>-|
|||Other County Income<br>-<br>108|
|||Total Other Incoming Resources<br>311<br>108|
||Total Note 3 Incoming Resources<br>96,159<br>48,072||



County EoY Accounts Solihull County Scout Council 



Notes 3 and 4 Analysis of Detailed Income and Expenditure 

2023 

2022 

|Note 4 Resources Expended|Note 4 Resources Expended|Note 4 Resources Expended|Note 4 Resources Expended|
|---|---|---|---|
||<br>Expenditure on Charitable Activities<br>|||
|||<br>Scouting Events Expenditure||
|||<br>Scouting Activities Expenditure<br>Operation Chameleon Costs<br>13,577<br>11,568<br>Night Hike Costs<br>1,244<br>-<br>Six Summits Costs<br>-<br>1,152<br>County Camp Costs<br>47,148<br>-<br>Total Scouting Events Expenditure<br>61,969<br>12,721|<br>Operation Chameleon Costs<br>13,577<br>11,568|
||||Night Hike Costs<br>1,244<br>-|
||||Six Summits Costs<br>-<br>1,152|
||||County Camp Costs<br>47,148<br>-|
|||<br>County Commissioners Fund<br>100<br>198<br>Training<br>-<br>130<br>Outdoor Training<br>-<br>300<br>Young Leaders<br>137<br>-<br>OSM Licences<br>2,268<br>2,376<br>Equipment Purchases<br>1,178<br>307<br>Uniforms<br>240<br>181<br>DofE Expenses<br>43<br>62<br>DofE Cost of Goods Sold<br>2,483<br>1,318<br>Scout Activities<br>731<br>386<br>Total Scouting Activities Expenditure<br>7,179<br>5,257<br>Jamboree Expenditure|<br>County Commissioners Fund<br>100<br>198|
||||Training<br>-<br>130|
||||Outdoor Training<br>-<br>300|
||||Young Leaders<br>137<br>-|
||||OSM Licences<br>2,268<br>2,376|
||||Equipment Purchases<br>1,178<br>307|
||||Uniforms<br>240<br>181|
||||DofE Expenses<br>43<br>62|
||||DofE Cost of Goods Sold<br>2,483<br>1,318|
||||Scout Activities<br>731<br>386|
|||<br>Eurojam Costs<br>-<br>600<br>Jamboree Costs<br>-<br>5,352<br>Total Jamboree Expenditure<br>-<br>5,952<br>HQ Premises Expenditure|<br>Eurojam Costs<br>-<br>600|
||||Jamboree Costs<br>-<br>5,352|
|||<br>Electricity<br>1,074<br>115<br>Gas<br>3,228<br>(579)<br>Water<br>359<br>204<br>Drainage/Sewerage<br>54<br>-<br>Caretaker<br>1,044<br>1,128<br>Cleaning<br>-<br>1,142<br>HQ Lease<br>225<br>450<br>Insurance<br>501<br>671<br>Building Maintenance<br>861<br>2,573<br>Building Major Expenditure<br>6,845<br>2,407<br>Other Premises Costs<br>1,171<br>-<br>Total HQ Premises Expenditure<br>15,363<br>8,110<br>Expenditure on Administering The Charity|<br>Electricity<br>1,074<br>115|
||||Gas<br>3,228<br>(579)|
||||Water<br>359<br>204|
||||Drainage/Sewerage<br>54<br>-|
||||Caretaker<br>1,044<br>1,128|
||||Cleaning<br>-<br>1,142|
||||HQ Lease<br>225<br>450|
||||Insurance<br>501<br>671|
||||Building Maintenance<br>861<br>2,573|
||||Building Major Expenditure<br>6,845<br>2,407|
||||Other Premises Costs<br>1,171<br>-|
||||<br>Accountancy Fees<br>372<br>171|
||||Advertising & Marketing<br>53<br>-|
||||Bank Charges<br>144<br>197|
||||Conferences<br>548<br>905|
||||Internet & Digital Comms<br>693<br>927|



County EoY Accounts Solihull County Scout Council 



Notes 3 and 4 Analysis of Detailed Income and Expenditure 

||||2023<br>2022|
|---|---|---|---|
|||Meeting Expenses<br>11<br>213<br>Presentations<br>660<br>206<br>Printing, Postage & Stationery<br>218<br>32<br>Write Offs<br>662<br>-<br>Other County Costs<br>-<br>147<br>Total Expenditure on Administering The Charity<br>3,360<br>2,798<br>Scout Active Support Expenditure||
||||Meeting Expenses<br>11<br>213|
||||Presentations<br>660<br>206|
||||Printing, Postage & Stationery<br>218<br>32|
||||Write Offs<br>662<br>-|
||||Other County Costs<br>-<br>147|
|||<br> <br>|<br>SAS Administration Costs<br>74<br>100|
||||SAS Activity Costs<br>1,743<br>-|
||||Total Scout Active Support Expenditure<br>1,817<br>100|
|||Total Expenditure on Charitable Activities<br>89,688<br>34,938||
||Total Note 4 Resources Expended<br>89,688<br>34,938|||



County EoY Accounts Solihull County Scout Council 



## Note 5 Support Costs 

## 5.1 Support Costs 

Support costs are allocated to the most relevant category within Note 4 Resources expended above. 

## Note 6 Expenses and Fees 

## 6.1 Trustee Remuneration 

None of the trustees have been paid any remuneration or received any other benefits from an employment with the charity. 

## 6.2 Trustee Expenses 

The total amount of payments or reimbursement of out-of-pocket expenses made to trustees or to third parties for expenses incurred by trustees was as follows: 

||**2023**|**2022**|
|---|---|---|
|Number of Trustees Paid Expenses|6|3|
|Nature of the Expenses|Office Expenses, Travel,<br>subsistence|Office Expenses, Travel,<br>subsistence|
|**Total Amount Paid**|**£1,030**|**£1,216**|



## 6.3 Independent Examiners Fees 

The following fees were paid for the statutory external scrutiny of accounts and other services provided by the independent examiner: 

||**2023**|**2022**|
|---|---|---|
|Independent Examiner's Fees|£0|£0|
|Other fees for advice, consultancy, & accountancy|£0|£0|
|**Total Amount Paid**|**£0**|**£0**|



County EoY Accounts Solihull County Scout Council 



## Note 7 Paid Employees 

## 7.1 Paid Employees 

The County has no paid employees. Caretaking duties are reimbursed by payment of an honorarium. 

## Note 8 Grantmaking 

## 8.1 Grants & Donations 

The charity made no material grants and donations during the year. No material grants were made to institutions. 

## Note 9 Tangible Fixed Assets 

## 9.1 Tangible Fixed Assets 

The County does not currently own any assets which are used for more than one year, and have a cost value of at least £5000. 

## Note 10 Investment Assets 

## 10.1 Investment Assets 

The County currently holds no fixed asset investments. See Note 14 to these accounts regarding cash held at bank as a short term investment. 

## Note 11 Stocks 

## 11.1 Stocks Held 

The County holds the following items as stock for sale: 

|2023<br>2022|2023<br>2022|
|---|---|
|Stocks Held||
||Badges Stock Held<br>-<br>662|
||DofE Packs Stock Held<br>709<br>885|
||Total Stocks Held<br>709<br>1,547|



County EoY Accounts Solihull County Scout Council 



## Note 12 Debtors & Prepayments 

## 12.1 Analysis of Debtors 

The breakdown of monies owed to the County is as follows. The Prepayments represent expenditure made in advance of the World Scout Jamboree 2023. 

|2023<br>2022|2023<br>2022|
|---|---|
|Analysis of Debtors||
||<br>Debtors<br>-<br>389|
||Prepayments<br>81,627<br>11,836|
||Total Analysis of Debtors<br>81,627<br>12,225|



## Note 13 Short Term Investments 

## 13.1 Investments Analysis 

The County does not hold any funds in investments other than savings accounts with CAF Bank. 

## Note 14 Cash at Bank and In Hand 

## 14.1 Analysis of Deposits 

Funds held in the County's bank accounts and as cash are as follows: 

|2023<br>2022|2023<br>2022|2023<br>2022|
|---|---|---|
|Cash at Bank and In Hand|||
||CAF Bank||
||Current Account<br>42,469.06<br>27,164.04<br>HQ Account<br>7,387.74<br>2,251.27<br>Activities Account<br>8,145.00<br>100.31<br>Events Account<br>15,580.44<br>11,304.74<br>DofE Account<br>2,385.10<br>1,565.34<br>Savings Account<br>60,381.19<br>31,676.99<br>Fundraising (Jamboree)<br>4,951.42<br>15,583.89<br>Scout Active Support<br>765.82<br>327.96<br>Total CAF Bank<br>142,065.77<br>89,974.54<br>Equals|Current Account<br>42,469.06<br>27,164.04|
|||HQ Account<br>7,387.74<br>2,251.27|
|||Activities Account<br>8,145.00<br>100.31|
|||Events Account<br>15,580.44<br>11,304.74|
|||DofE Account<br>2,385.10<br>1,565.34|
|||Savings Account<br>60,381.19<br>31,676.99|
|||Fundraising (Jamboree)<br>4,951.42<br>15,583.89|
|||Scout Active Support<br>765.82<br>327.96|
||Equals Main Account<br>16.99<br>256.99<br> Equals Cards<br>929.17<br>1,570.93<br> TotalEquals<br>946.16<br>1,827.92<br>Cash|Equals Main Account<br>16.99<br>256.99|
|||Equals Cards<br>929.17<br>1,570.93|
||<br> <br>|County Cash<br>127.00<br>127.00|
|||Headquarters Cash<br>-<br>93.10|
|||TotalCash<br>127.00<br>220.10|
||Total Cash at Bank and In Hand<br>143,138.93<br>92,022.56||



County EoY Accounts Solihull County Scout Council 



## Note 15 Creditors and Accruals 

## 15.1 Analysis of Creditors 

Funds owed by the County are as follows. The amounts for Income in Advance (Deferred Income) relate to membership fees for Cole District relating to 2023-24 received in advance, and to income for the World Scout Jamboree 2023. The jamboree amounts are included here as they would in principle be required to be returned should the event not proceed. 

|2023<br>2022|2023<br>2022|
|---|---|
|Analysis of Creditors||
||<br>Income in Advance<br>(132,607)<br>(20,421)|
||Total Analysis of Creditors<br>(132,607)<br>(20,421)|



## Note 16 Funds Breakdown 

## 16.1 Endowment and Restricted Funds 

The County has no funds held under Endowment terms or other legally Restricted funds. 

## 16.2 Unrestricted Funds 

The County's Unrestricted Funds are broken down as follows: 

|2023<br>2022|2023<br>2022|
|---|---|
|Unrestricted Funds||
||General Fund<br>(69,317)<br>(69,009)|
||Buildings Fund<br>(5,000)<br>(5,000)|
||Activities Fund<br>(8,646)<br>(2,921)|
||Jamboree Fund<br>(5,433)<br>(5,433)|
||International Fund<br>(926)<br>(926)|
||SAS Fund<br>(2,523)<br>(2,085)|
||Total Unrestricted Funds<br>(91,845)<br>(85,374)|



County EoY Accounts Solihull County Scout Council 



## Note 17 Transactions with Related Parties 

## 17.1 Transaction with Related Parties 

During the financial year the County has paid onward annual membership fees received from Groups and Districts to the Scout Association (see Note 3). The County has entered into no other transactions with related parties in respect of remuneration or benefits, loans or other transactions. 

## Note 18 Governance Costs 

## 18.1 Governance Costs 

Governance activities other than those relating to AGM and County meetings have been undertaken on a voluntary basis. 

## Note 19 Volunteer Time 

## 19.1 Volunteer Time 

A significant contribution is made by volunteers throughout the year and the value of these donated services are not reflected in the accounts. 

## Note 20 Additional Disclosures 

## 20.1 Additional Disclosures 

In the view of the trustees, no additional disclosures are required. 

Solihull County Scout Council 

County EoY Accounts 



## Independent Examiner's Report to the Trustees of the Solihull County Scout Council 

## Solihull County Scout Council For the year ended 31 March 2023 

I report on the accounts of the Scout County for the period ended 31st March 2022 which comprise the Statement of Financial Activities, the Balance Sheet and related notes set out on pages 6 - 14. 

This report is made solely to the trustees in accordance with Section 145 of the Charities Act 2011. My work has been undertaken so that I might state to the charity’s trustees those matters I am required to state to them in an Independent Examiner’s report and for no other purpose. To the fullest extent permitted by law, I do not accept or assume responsibility to anyone other than the charity and the charity’s trustees for my examination work. 

## Respective responsibilities of Trustees and Examiner 

The County's trustees are responsible for the preparation of the accounts. They consider that an audit is not required for this year (under Section 144 of the Charities Act 2011 (the Charities Act)) and that an independent examination is needed. 

It is my responsibility to: 

- Examine the accounts (under Section 145 of the Charities Act); 

- To follow the procedures laid down in the General Directions given by the Charity Commissioners (under Section 145(5)(b) of the Charities Act); and 

- To state whether particular matters have come to my attention. 

## Basis of Independent Examiner's report 

My examination was carried out in accordance with the General Directions given by the Charity Commissioners. An examination includes a review of the accounting records kept by the District and a comparison of the accounts presented with those records. It also includes consideration of any unusual items or disclosures in the accounts, and seeking explanations from you as trustees concerning any such matters. The procedures undertaken do not provide all the evidence that would be required in an audit, and consequently no opinion is given as to whether the accounts present a ‘true and fair’ view and the report is limited to those matters set out in the statement below. 

## Independent Examiner's statement 

In connection with my examination, no matter has come to my attention (other than that disclosed below *): 

1. which gives me reasonable cause to believe that in any material respect the requirements 

- to keep accounting records in accordance with Section 130 of the Charities Act ;and 

- to prepare accounts which accord with the accounting records and comply with the accounting requirements of the Charities Act have not been met; or 

2. to which, in my opinion, attention should be drawn in order to enable a proper understanding of the accounts to be reached. 

Name: 

Qualification : 

Address: 

Date: 

County EoY Accounts Solihull County Scout Council 



## Statement of Financial Activities 

## Solihull County Scout Council 

## For the year ended 31 March 2023 

|Solihull County Scout Council<br>For the year ended 31 March 2023|||
|---|---|---|
||2023|2022|
|IncomingResources|||
|Voluntary Income|9,610|17,009|
|Funds Generating Activities|-|23|
|Investment Income|659|9|
|IncomingResources From Charitable Activities|||
|Scouting Events|66,110|12,749|
|Scout Activities Income|168|-|
|Premises Income|15,376|3,983|
|DofE Receipts|2,674|1,569|
|SAS activities income|1,250|-|
|Jamboree Income|-|12,622|
|Total Incoming Resources From Charitable Activities|85,578|30,922|
|Other Incoming Resources|311|108|
|Total Incoming Resources|96,159|48,072|
|Resources Expended|||
|Expenditure on Charitable Activities|||
|Scouting Events Expenditure|61,969|12,721|
|Scouting Activities Expenditure|7,179|5,257|
|Jamboree Expenditure|-|5,952|
|HQ Premises Expenditure|15,363|8,110|
|Expenditure on Administering The Charity|3,360|2,798|
|Scout Active Support Expenditure|1,817|100|
|Total Expenditure on Charitable Activities|89,688|34,938|
|Total Resources Expended|89,688|34,938|
|Net Movement In Funds|6,471|13,134|



County EoY Accounts Solihull County Scout Council 



## County Balance Sheet 

## Solihull County Scout Council 

## As at 31 March 2023 

|County Balance Sheet<br>Solihull County Scout Council<br>As at 31 March 2023|County Balance Sheet<br>Solihull County Scout Council<br>As at 31 March 2023|
|---|---|
|31 MAR 2023<br>31 MAR 2022||
|Current Assets||
|Stocks and Work in Progress||
|Badges Stock Held<br>-<br>662<br>DofE Packs Stock Held<br>709<br>885<br>Total Stocks and Work in Progress<br>709<br>1,547<br>Prepayments and Accruals|Badges Stock Held<br>-<br>662|
||DofE Packs Stock Held<br>709<br>885|
|Prepayments<br>81,627<br>11,836<br>Accounts Receivable<br>1,569<br>-<br>Total Prepayments and Accruals<br>83,196<br>11,836<br>Cash at bank and in hand|Prepayments<br>81,627<br>11,836|
||Accounts Receivable<br>1,569<br>-|
||Current Account<br>42,469<br>27,164|
||Savings Account<br>60,381<br>31,677|
||DofE Account<br>2,385<br>1,565|
||HQ Account<br>7,388<br>2,251|
||Events Account<br>15,580<br>11,305|
||Activities Account<br>8,145<br>100|
||Fundraising (Jamboree)<br>4,951<br>15,584|
||Scout Active Support<br>766<br>328|
||Equals Main Account<br>17<br>257|
||Equals Cards<br>929<br>1,571|
||County Cash<br>127<br>127|
||Headquarters Cash<br>-<br>93|
||Total Cash at bank and in hand<br>143,139<br>92,023|
|Debtors<br>-<br>389||
|Total Current Assets<br>227,044<br>105,795<br>Creditors: amounts fallingdue within oneyear||
|Accounts Payable<br>2,592<br>-||
|Income in Advance<br>132,607<br>20,421||
|Total Creditors: amounts falling due within one year<br>135,199<br>20,421||
|Net Current Assets (Liabilities)<br>91,845<br>85,374||
|Total Assets less Current Liabilities<br>91,845<br>85,374||
|Net Assets<br>91,845<br>85,374<br>Unrestricted Funds||
|General Fund<br>69,317<br>69,009||
|Buildings Fund<br>5,000<br>5,000||
|Activities Fund<br>8,646<br>2,921||
|SAS Fund<br>2,523<br>2,085||
|International Fund<br>926<br>926||



County EoY Accounts Solihull County Scout Council 



County Balance Sheet 

|||31|MAR 2023<br>31 MAR 2022|
|---|---|---|---|
|Jamboree Fund<br> Total Unrestricted Funds<br>Xero Funds Adjustment||||
||Jamboree Fund||5,433<br>5,433|
||||91,845<br>85,374|
|<br>Current Year Earnings|||6,471<br>13,134|
|Retained Earnings|||(6,471)<br>(13,134)|
|Total Xero Funds Adjustment<br>The financial statements were approved by the Trustees on.................||........2023 and signed on|-<br>-<br>their behalf by|
|Signature||Name|Position|
|||Jackie Butterworth|County Chair|
|||Chris Davis|County Treasurer|



County EoY Accounts Solihull County Scout Council 



## Notes 1 & 2 : Basis of Preparation and Accounting Policies 

## Solihull County Scout Council 

## For the year ended 31 March 2023 

## Note 1 Basis of Preparation 

## **1.1 Basis of accounting** 

These financial statements have been prepared in compliance with the Charities SORP (FRS 102) (second edition - October 2019) - Accounting and Reporting by Charities: 

the 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) (Charities SORP (FRS 102)), the Financial Reporting Standard applicable in the UK and the Republic of Ireland (FRS 102), and the Charities Act 2011. 

## **1.2 Change in basis of accounting** 

There has been no change to the accounting policies (valuation rules and methods of accounting) since last year. 

## **1.3 Changes to previous accounts** 

No changes have been made to accounts for previous years. 

## **1.4 Going Concern** 

The financial statements are prepared on a going concern basis. The trustees have assessed the County’s ability to continue as a going concern to assure themselves of the validity of this assumption in preparing these accounts, and concluded that they have a reasonable expectations that the charity has adequate resources to continue in operational existence for the foreseeable future. Consequently, the trustees continue to prepare the financial statements on a going concern basis. 

## Note 2 Accounting Policies 

## **INCOMING RESOURCES** 

## **Recognition of Incoming Resources** 

These are included in the Statement of Financial Activities (SoFA) when 

- the charity becomes entitled to the resources; 

- the trustees are virtually certain they will receive the resources; and 

- the monetary value can be measured with sufficient reliability. 

## **Membership Subscriptions** 

Memberships subscription collected on behalf of other parts of the Scout Movement are reported net of any amount paid out because these subscription are in effect held as agents before being paid out. 

## **Incoming Resources with related Expenditure** 

Where incoming resources have related expenditure the incoming resources and related expenditure are reported gross in the Statement of Financial Activity. 

## **Grants and Donations** 

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

## **Tax Reclaims 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. 

## **Contractual Income and Performance Related Grants** 

This is only included in the SoFA once the related goods or services have been delivered. 

County EoY Accounts Solihull County Scout Council 



Notes 1 & 2 : Basis of Preparation and Accounting Policies 

## **Gifts in Kind** 

Gifts in kind are accounted for at an estimate of value to the charity or the amount realised. Gifts in kind for sale or distribution are included as gifts only when sold or distributed by the charity. Gifts in kind for use by the charity are included in the SoFA as incoming resources when receivable. 

## **Donated Services & Facilities** 

These 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. 

## **Volunteer Help** 

The value of voluntary help received is not included but is described in the trustees’ annual report. 

## **Investment Income** 

This is included in the accounts when receivable. 

## **Investment Gains & Losses** 

This includes any gain or loss on the sale of investments and any gain or loss resulting from revaluing investments to market value at the end of the year. 

## **EXPENDITURE AND LIABILITIES** 

## **Liability Recogntion** 

Liabilities are recognised as soon as there is a legal or constructive obligation committing the charity to pay out resources. 

## **Governance Costs** 

Include costs of the preparation and examination of statutory accounts, the costs of trustee meetings and cost of any legal advice to trustees on governance or constitutional matters. 

## **Grants with Performance Conditions** 

Where the charity gives a grant with conditions for its payment being a specific level of service or output to be provided, such grants are only recognised in the SoFA once the recipient of the grant has provided the specified service or output. 

## **Grants Payable without Performance Conditions** 

These are only recognised in the accounts when a commitment has been made and there are no conditions to be met relating to the grant which remain in the control of the charity. 

## **Support Costs** 

Support costs include central functions and are allocated to activitycategories on a basis consistent with resource use, eg allocating property costs by floor areas, or per capita, staff costs by the time spent and other costs by their usage. 

## **ASSETS** 

## **Tangible Fixed Assets For Use By The Charity** 

These are capitalised if they can be used for more than one year, and cost at least £5000. They are valued at cost or a reasonable value on receipt. 

## **Investments** 

Investments quoted on a stock exchange are valued at market value at year end. Other investments are included at trustees' best estimate of market value. 

## **Debtors and Prepayments** 

Debtors are recognised at the settlement account. Prepayments are valued at the amount prepaid. 

## **Stocks and Work In Progress** 

These are valued at the lower of cost or market value. 

otes 1 & 2 : Basis of Preparation and Accounting Policies 

County EoY Accounts Solihull County Scout Council 



## Notes 3 and 4 Analysis of Detailed Income and Expenditure 

Solihull County Scout Council For the year ended 31 March 2023 

|Notes 3 and 4 Analysis of Detailed Income and<br>Expenditure<br>Solihull County Scout Council<br>For the year ended 31 March 2023|Notes 3 and 4 Analysis of Detailed Income and<br>Expenditure<br>Solihull County Scout Council<br>For the year ended 31 March 2023|Notes 3 and 4 Analysis of Detailed Income and<br>Expenditure<br>Solihull County Scout Council<br>For the year ended 31 March 2023|
|---|---|---|
|2023<br>2022|||
|Note 3 Incoming Resources|||
||<br>VoluntaryIncome||
||Membership Fees<br>6,587<br>6,342||
||Donations<br>23<br>-||
||Grants<br>3,000<br>10,667||
||Total Voluntary Income<br>Funds GeneratingActivities<br>9,610<br>17,009||
||County Fundraising Income<br>-<br>23||
||Total Funds Generating Activities<br>Investment Income<br>-<br>23||
||Bank Interest<br>659<br>9||
||Total Investment Income<br>659<br>9<br>IncomingResources From Charitable Activities||
||ScoutingEvents||
||Night Hike Income<br>1,920<br>-||
||Operation Chameleon Income<br>15,090<br>11,597||
||Six Summits Income<br>-<br>1,152||
||County Camp Income<br>49,100<br>-||
||Total Scouting Events<br>66,110<br>12,749||
||Scout Activities Income<br>168<br>-||
||Premises Income<br>15,376<br>3,983||
||DofE Receipts<br>2,674<br>1,569||
||SAS activities income<br>1,250<br>-<br>Jamboree Income||
||Eurojam Income<br>-<br>12,622||
||Total Jamboree Income<br>-<br>12,622||
||Total Incoming Resources From Charitable Activities<br>Other IncomingResources<br>85,578<br>30,922||
||<br> <br>|Other Revenue<br>311<br>-|
|||Other County Income<br>-<br>108|
|||Total Other Incoming Resources<br>311<br>108|
||Total Note 3 Incoming Resources<br>96,159<br>48,072||



County EoY Accounts Solihull County Scout Council 



Notes 3 and 4 Analysis of Detailed Income and Expenditure 

2023 

2022 

|Note 4 Resources Expended|Note 4 Resources Expended|Note 4 Resources Expended|Note 4 Resources Expended|
|---|---|---|---|
||<br>Expenditure on Charitable Activities<br>|||
|||<br>Scouting Events Expenditure||
|||<br>Scouting Activities Expenditure<br>Operation Chameleon Costs<br>13,577<br>11,568<br>Night Hike Costs<br>1,244<br>-<br>Six Summits Costs<br>-<br>1,152<br>County Camp Costs<br>47,148<br>-<br>Total Scouting Events Expenditure<br>61,969<br>12,721|<br>Operation Chameleon Costs<br>13,577<br>11,568|
||||Night Hike Costs<br>1,244<br>-|
||||Six Summits Costs<br>-<br>1,152|
||||County Camp Costs<br>47,148<br>-|
|||<br>County Commissioners Fund<br>100<br>198<br>Training<br>-<br>130<br>Outdoor Training<br>-<br>300<br>Young Leaders<br>137<br>-<br>OSM Licences<br>2,268<br>2,376<br>Equipment Purchases<br>1,178<br>307<br>Uniforms<br>240<br>181<br>DofE Expenses<br>43<br>62<br>DofE Cost of Goods Sold<br>2,483<br>1,318<br>Scout Activities<br>731<br>386<br>Total Scouting Activities Expenditure<br>7,179<br>5,257<br>Jamboree Expenditure|<br>County Commissioners Fund<br>100<br>198|
||||Training<br>-<br>130|
||||Outdoor Training<br>-<br>300|
||||Young Leaders<br>137<br>-|
||||OSM Licences<br>2,268<br>2,376|
||||Equipment Purchases<br>1,178<br>307|
||||Uniforms<br>240<br>181|
||||DofE Expenses<br>43<br>62|
||||DofE Cost of Goods Sold<br>2,483<br>1,318|
||||Scout Activities<br>731<br>386|
|||<br>Eurojam Costs<br>-<br>600<br>Jamboree Costs<br>-<br>5,352<br>Total Jamboree Expenditure<br>-<br>5,952<br>HQ Premises Expenditure|<br>Eurojam Costs<br>-<br>600|
||||Jamboree Costs<br>-<br>5,352|
|||<br>Electricity<br>1,074<br>115<br>Gas<br>3,228<br>(579)<br>Water<br>359<br>204<br>Drainage/Sewerage<br>54<br>-<br>Caretaker<br>1,044<br>1,128<br>Cleaning<br>-<br>1,142<br>HQ Lease<br>225<br>450<br>Insurance<br>501<br>671<br>Building Maintenance<br>861<br>2,573<br>Building Major Expenditure<br>6,845<br>2,407<br>Other Premises Costs<br>1,171<br>-<br>Total HQ Premises Expenditure<br>15,363<br>8,110<br>Expenditure on Administering The Charity|<br>Electricity<br>1,074<br>115|
||||Gas<br>3,228<br>(579)|
||||Water<br>359<br>204|
||||Drainage/Sewerage<br>54<br>-|
||||Caretaker<br>1,044<br>1,128|
||||Cleaning<br>-<br>1,142|
||||HQ Lease<br>225<br>450|
||||Insurance<br>501<br>671|
||||Building Maintenance<br>861<br>2,573|
||||Building Major Expenditure<br>6,845<br>2,407|
||||Other Premises Costs<br>1,171<br>-|
||||<br>Accountancy Fees<br>372<br>171|
||||Advertising & Marketing<br>53<br>-|
||||Bank Charges<br>144<br>197|
||||Conferences<br>548<br>905|
||||Internet & Digital Comms<br>693<br>927|



County EoY Accounts Solihull County Scout Council 



Notes 3 and 4 Analysis of Detailed Income and Expenditure 

||||2023<br>2022|
|---|---|---|---|
|||Meeting Expenses<br>11<br>213<br>Presentations<br>660<br>206<br>Printing, Postage & Stationery<br>218<br>32<br>Write Offs<br>662<br>-<br>Other County Costs<br>-<br>147<br>Total Expenditure on Administering The Charity<br>3,360<br>2,798<br>Scout Active Support Expenditure||
||||Meeting Expenses<br>11<br>213|
||||Presentations<br>660<br>206|
||||Printing, Postage & Stationery<br>218<br>32|
||||Write Offs<br>662<br>-|
||||Other County Costs<br>-<br>147|
|||<br> <br>|<br>SAS Administration Costs<br>74<br>100|
||||SAS Activity Costs<br>1,743<br>-|
||||Total Scout Active Support Expenditure<br>1,817<br>100|
|||Total Expenditure on Charitable Activities<br>89,688<br>34,938||
||Total Note 4 Resources Expended<br>89,688<br>34,938|||



County EoY Accounts Solihull County Scout Council 



## Note 5 Support Costs 

## 5.1 Support Costs 

Support costs are allocated to the most relevant category within Note 4 Resources expended above. 

## Note 6 Expenses and Fees 

## 6.1 Trustee Remuneration 

None of the trustees have been paid any remuneration or received any other benefits from an employment with the charity. 

## 6.2 Trustee Expenses 

The total amount of payments or reimbursement of out-of-pocket expenses made to trustees or to third parties for expenses incurred by trustees was as follows: 

||**2023**|**2022**|
|---|---|---|
|Number of Trustees Paid Expenses|6|3|
|Nature of the Expenses|Office Expenses, Travel,<br>subsistence|Office Expenses, Travel,<br>subsistence|
|**Total Amount Paid**|**£1,030**|**£1,216**|



## 6.3 Independent Examiners Fees 

The following fees were paid for the statutory external scrutiny of accounts and other services provided by the independent examiner: 

||**2023**|**2022**|
|---|---|---|
|Independent Examiner's Fees|£0|£0|
|Other fees for advice, consultancy, & accountancy|£0|£0|
|**Total Amount Paid**|**£0**|**£0**|



County EoY Accounts Solihull County Scout Council 



## Note 7 Paid Employees 

## 7.1 Paid Employees 

The County has no paid employees. Caretaking duties are reimbursed by payment of an honorarium. 

## Note 8 Grantmaking 

## 8.1 Grants & Donations 

The charity made no material grants and donations during the year. No material grants were made to institutions. 

## Note 9 Tangible Fixed Assets 

## 9.1 Tangible Fixed Assets 

The County does not currently own any assets which are used for more than one year, and have a cost value of at least £5000. 

## Note 10 Investment Assets 

## 10.1 Investment Assets 

The County currently holds no fixed asset investments. See Note 14 to these accounts regarding cash held at bank as a short term investment. 

## Note 11 Stocks 

## 11.1 Stocks Held 

The County holds the following items as stock for sale: 

|2023<br>2022|2023<br>2022|
|---|---|
|Stocks Held||
||Badges Stock Held<br>-<br>662|
||DofE Packs Stock Held<br>709<br>885|
||Total Stocks Held<br>709<br>1,547|



County EoY Accounts Solihull County Scout Council 



## Note 12 Debtors & Prepayments 

## 12.1 Analysis of Debtors 

The breakdown of monies owed to the County is as follows. The Prepayments represent expenditure made in advance of the World Scout Jamboree 2023. 

|2023<br>2022|2023<br>2022|
|---|---|
|Analysis of Debtors||
||<br>Debtors<br>-<br>389|
||Prepayments<br>81,627<br>11,836|
||Total Analysis of Debtors<br>81,627<br>12,225|



## Note 13 Short Term Investments 

## 13.1 Investments Analysis 

The County does not hold any funds in investments other than savings accounts with CAF Bank. 

## Note 14 Cash at Bank and In Hand 

## 14.1 Analysis of Deposits 

Funds held in the County's bank accounts and as cash are as follows: 

|2023<br>2022|2023<br>2022|2023<br>2022|
|---|---|---|
|Cash at Bank and In Hand|||
||CAF Bank||
||Current Account<br>42,469.06<br>27,164.04<br>HQ Account<br>7,387.74<br>2,251.27<br>Activities Account<br>8,145.00<br>100.31<br>Events Account<br>15,580.44<br>11,304.74<br>DofE Account<br>2,385.10<br>1,565.34<br>Savings Account<br>60,381.19<br>31,676.99<br>Fundraising (Jamboree)<br>4,951.42<br>15,583.89<br>Scout Active Support<br>765.82<br>327.96<br>Total CAF Bank<br>142,065.77<br>89,974.54<br>Equals|Current Account<br>42,469.06<br>27,164.04|
|||HQ Account<br>7,387.74<br>2,251.27|
|||Activities Account<br>8,145.00<br>100.31|
|||Events Account<br>15,580.44<br>11,304.74|
|||DofE Account<br>2,385.10<br>1,565.34|
|||Savings Account<br>60,381.19<br>31,676.99|
|||Fundraising (Jamboree)<br>4,951.42<br>15,583.89|
|||Scout Active Support<br>765.82<br>327.96|
||Equals Main Account<br>16.99<br>256.99<br> Equals Cards<br>929.17<br>1,570.93<br> TotalEquals<br>946.16<br>1,827.92<br>Cash|Equals Main Account<br>16.99<br>256.99|
|||Equals Cards<br>929.17<br>1,570.93|
||<br> <br>|County Cash<br>127.00<br>127.00|
|||Headquarters Cash<br>-<br>93.10|
|||TotalCash<br>127.00<br>220.10|
||Total Cash at Bank and In Hand<br>143,138.93<br>92,022.56||



County EoY Accounts Solihull County Scout Council 



## Note 15 Creditors and Accruals 

## 15.1 Analysis of Creditors 

Funds owed by the County are as follows. The amounts for Income in Advance (Deferred Income) relate to membership fees for Cole District relating to 2023-24 received in advance, and to income for the World Scout Jamboree 2023. The jamboree amounts are included here as they would in principle be required to be returned should the event not proceed. 

|2023<br>2022|2023<br>2022|
|---|---|
|Analysis of Creditors||
||<br>Income in Advance<br>(132,607)<br>(20,421)|
||Total Analysis of Creditors<br>(132,607)<br>(20,421)|



## Note 16 Funds Breakdown 

## 16.1 Endowment and Restricted Funds 

The County has no funds held under Endowment terms or other legally Restricted funds. 

## 16.2 Unrestricted Funds 

The County's Unrestricted Funds are broken down as follows: 

|2023<br>2022|2023<br>2022|
|---|---|
|Unrestricted Funds||
||General Fund<br>(69,317)<br>(69,009)|
||Buildings Fund<br>(5,000)<br>(5,000)|
||Activities Fund<br>(8,646)<br>(2,921)|
||Jamboree Fund<br>(5,433)<br>(5,433)|
||International Fund<br>(926)<br>(926)|
||SAS Fund<br>(2,523)<br>(2,085)|
||Total Unrestricted Funds<br>(91,845)<br>(85,374)|



County EoY Accounts Solihull County Scout Council 



## Note 17 Transactions with Related Parties 

## 17.1 Transaction with Related Parties 

During the financial year the County has paid onward annual membership fees received from Groups and Districts to the Scout Association (see Note 3). The County has entered into no other transactions with related parties in respect of remuneration or benefits, loans or other transactions. 

## Note 18 Governance Costs 

## 18.1 Governance Costs 

Governance activities other than those relating to AGM and County meetings have been undertaken on a voluntary basis. 

## Note 19 Volunteer Time 

## 19.1 Volunteer Time 

A significant contribution is made by volunteers throughout the year and the value of these donated services are not reflected in the accounts. 

## Note 20 Additional Disclosures 

## 20.1 Additional Disclosures 

In the view of the trustees, no additional disclosures are required. 

Solihull County Scout Council 

County EoY Accounts 



## Independent Examiner's Report to the Trustees of the Solihull County Scout Council 

## Solihull County Scout Council For the year ended 31 March 2023 

I report on the accounts of the Scout County for the period ended 31st March 2022 which comprise the Statement of Financial Activities, the Balance Sheet and related notes set out on pages 6 - 14. 

This report is made solely to the trustees in accordance with Section 145 of the Charities Act 2011. My work has been undertaken so that I might state to the charity’s trustees those matters I am required to state to them in an Independent Examiner’s report and for no other purpose. To the fullest extent permitted by law, I do not accept or assume responsibility to anyone other than the charity and the charity’s trustees for my examination work. 

## Respective responsibilities of Trustees and Examiner 

The County's trustees are responsible for the preparation of the accounts. They consider that an audit is not required for this year (under Section 144 of the Charities Act 2011 (the Charities Act)) and that an independent examination is needed. 

It is my responsibility to: 

- Examine the accounts (under Section 145 of the Charities Act); 

- To follow the procedures laid down in the General Directions given by the Charity Commissioners (under Section 145(5)(b) of the Charities Act); and 

- To state whether particular matters have come to my attention. 

## Basis of Independent Examiner's report 

My examination was carried out in accordance with the General Directions given by the Charity Commissioners. An examination includes a review of the accounting records kept by the District and a comparison of the accounts presented with those records. It also includes consideration of any unusual items or disclosures in the accounts, and seeking explanations from you as trustees concerning any such matters. The procedures undertaken do not provide all the evidence that would be required in an audit, and consequently no opinion is given as to whether the accounts present a ‘true and fair’ view and the report is limited to those matters set out in the statement below. 

## Independent Examiner's statement 

In connection with my examination, no matter has come to my attention (other than that disclosed below *): 

1. which gives me reasonable cause to believe that in any material respect the requirements 

- to keep accounting records in accordance with Section 130 of the Charities Act ;and 

- to prepare accounts which accord with the accounting records and comply with the accounting requirements of the Charities Act have not been met; or 

2. to which, in my opinion, attention should be drawn in order to enable a proper understanding of the accounts to be reached. 

Name: 

Qualification : 

Address: 

Date: 

County EoY Accounts Solihull County Scout Council 

