Charl
1st Hi118borough Scout Group
Receipts and payments accounts
0110412024
NIC103838
IIF*)'
For the perlod
from
To
3110312025
Section A Receipts and payments
Unrestrlcted
funds
Restricted
funds
Endowment
funds
Total fundg
Last year
to the nearest
to the noarest £
to tho nearost £
to the nearest £
to th• nearest £
A1 Receipts
Donations & le
Grants
Fundraisin
activities
Interest on de
osit account
Dividend on Investments
Members, subscn
tions
Gift Aid on members, subscri
Charitable tradin
recei
ts
Rents from land & buildin
Other charitable recei
ts
A1 Sub total (Gross Income for the
Annual Retum)
A2 Asset and investment sales (see
tables 1 and 2 in section 7 of the
uidance .
Proceeds from sale of fixed asset
Loan re
ments received
acies
589
$89
3.300
1,183
117
620
3,300
4,972
807
100
1,183
117
22,307
22,307
20,817
tions
11,212
11,212
10,086
35,407
3,300
38,707
37,403
11,267
11,267
A2 Sub total
Total receipts
35,407
3,300
38,707
48,670
A3 Payments
Cost of fundraisin
events
Gross tradin
ments
Investment mana
ement costs
Direct charitable activit
Grants & donations
aid
Governance costs
Other costs
41,156
602
3,300
44,456
602
38,500
A3 Sub total
41,757
3,300
45,057
38,500
A4 Asset and investment purchases
(see tables 1 and 2 in section 7 of the
guidance)
Purchase of investments
Purchase of fixed asset
Loans made
3,665
3,665
A4 Sub total
3,665
3,665
Total payments
45,422
3,300
48,722
38,500
Net of receipts/(payments)
A5 Transfers between funds
A6 Cash funds last year end
Cash funds this year end
10,015
10,015
10,170
31,737
21,723
23,385
55,123
45,108
44 953
23,385
55,123
CCXX R1 accounts (SS)
3010112026

IRI Hlllsborough Scout Group . NIC103838
P•flfjrf •nd dat•. 3IffjY202S
Sectlon 8 Statèment ol assets and118bllltlu at th• •nd ol lh•
flod_
UnrpAtflctpd
lundi
R•strkt•d
funds
Émlowffl•nl
lunds
L)l.11
Tofxl Iimrf•
Lrf y•ir
n•rnt C
fi•arn•l t
B1 Cè¢h funds
Scoul GrDUP Cur￿￿ Ap£tsJ
Explor•f ScAn Currwfi Acc￿nI
Smul Trc<>p Currem .Amml
Cub Sc£xn CLfffprf Accwrt Aftd t*sh*i4wnd
B••v•r Scx)th Curr•nl A￿mI
Squirrolg Curronl Acc<xffrt
13 329
I,Jis
ioji
1,J28
10ft8
383
l.jlg
J,QJ1
I,J17
,56,In
OK
Total cash funds
21,723
23,38S
OK
46,108
OK
{￿ree b•lArths ￿th rpc•wts •nd p•yrY*thg •ctMI(I))
Unreslrlcted
funds
to n¢ar•gt É
Restrlcted
fundg
to n•ar•sl É
Endowment
funds
to n•arngt £
Last year
to n••r•gt É
Total lundg
Dptails
Balance ol loan rn8de 10 Hillsbor(xJ9h ScThA &
Crymxmity H811 Gr(xp lor c(x)stnKiicffl of Hillsborough
Scoth & Crynmunty Hall (th above mst81monl paKI)
to near•gt É
B2 Other monetary
assets
Total
Fund to whlch
asset belon
Current valuo
tional
Details
Cost (optlonal)
Last y•ar
B3 Investment assets
Total
Fund to which
asset belon
Unrestricted
Unrestricted
Unrestricted
Current value
tlonal
80,000
Cost (optional)
80,000
10,000
49,680
Details
Site Occupied by Hillsborough Scout & Community Hall at 2a Ballynahinch
Store Building at 2a Ballynahinch Road, Hillsborough
Tents and other equipment (current depreciated value)
Last year
B4 Assets retsined
for the charity's own
use
10,000
19,364
19.203
Total
Fund to whlch
relates
When due
tional
Amount due
tional
Details
Last year
B5 Liabilities
Total
Signed by one or two
trustees on behalf of all
the trustees
Date of
approval,
Signature
Print Name
Richard McAleer
Chair
Pamela Daniel
Treasurer
Chanty Commission for Northern I￿land Receipts and Payments 2024.25 I Ststement of balances
December 2007

1st Hlllsboroiioh Scoul Group . NIC103838
Pèrlod •nd dit•: 31ffj312025
S•¢tlon C Note• to the A¢count•
C1 Nattire and purpose of
funds (may be stated on
analysis of funds worksheets)
All of th.e funds of1 st Hillsboroiigh Scout Group are Unrestricted funds and ar8 available fof general
purposes In accordance with the charity's purposes: wilh the lollowlng exceptions. (1) Youth Support grants
and Any other Applied for Grants are restncled to categories of expenditure kjenlified by th.e Grant Authority
(2) loan instalments received from Hillsborough Scout & Community Hall Group since 3113r2018 will be
stricted lo further development of the site at 2a Ballynahlnch Street, Hillsbofough BT26 6AR arKI held In the
Hall Site Development Fund
Indlvldual I
Institutlon
Nufflb•r of grants
mad•
Type of activity or project siipportod
Education Authont Grant
All State Grant
C2 Grants
Institutlon
2,800
500
Institutlon
Total
3,300
Authority under which paid
C3 Trustee remuneration -
detsils
Number of
trustees
C4 Trustee expenses - detsils
Transaction
amount (£)
Balanc•
outstanding at
eriod end
N,Iture of relationship
Natiire of transaction
C5 Transactions with trustees
and connected persons
C6 Other infomiation
The remaining £11,267 of capital was repaid by Hillsborough Scout & Community Hall Group to 1 st
Hillsborough Scout Group in the prior year for a loan made for the purpose of building Hillsborough Scout &
Community Hall. 1 st Hillsborough Scout Group has cleared its debt from a separate loan with The Scout
Association. The loan repayments received from Hillsborough Scout & Community Hall Group in the prior
year will be spent by 1 st Hillsborough Scout Group on further development of Hillsborough Scout &
Community Hall, specifically for the benefit of scouting but also for general use of the hall by the local
community

q *1 Hlll*lwffjiioh QrD191 eqpre•iir - NICq DIIII
P•rfod •nd dit• 31ffjJnn?4
Addftlonal •natys1911)
Anityg18 of rtt_èlpts ènd payméntg
1 Donatlons
P•fman•nt
Unrp$trfct•d
fvnd•
Exp•ndibl•
T￿￿1 curr•nt
R••lrftl•d fund•
TO¢￿1•9¢ p•rfod
n•af•g1 £
to n••.r••l £
lo n•arn•l £
10 rn1rn91 £
to £
Donations
589
589
620
$89
620
Total
589
OK
OK
OK
OK
OK
2 Grants
Unrestrlcted
funds
to n•ir•sl £
Toeal currnnt
p•rlod
lo n•arnst £
Total last porfod
to Marnst £
Restrlct•d funds
10 n•ar•st £
2,800
500
4.472
Education Authonty Grant
All Slate Grani
LCCC Grant
2,800
500
Total
3,300
3,300
4,972
OK
OK
OK
OK
3 Gross receipts from other charitable activlties
Unrestrlcted
funds
Expendable
endowment
funds
to nearest £
Pernianent
endowment
funds
to near•st £
Total current
perlod
to n•arnst £
Restrlcted funds
Total last perlod
to n•arnst £
to nearest £
to nearest £
10,086
Events l Activities Income/Camp Income
Badges and Unifoms
Training Income
11,199
13
11,199
13
Total
11,212
11,212
10,086
OK
OK
OK
OK
OK
4 Payments relating directly to charitable activities
Unrestrlcted
funds
Pennanent
endowment
funds
to nearest £
Expendable
endowment
funds
to nearnst £
Total current
perlod
to nearest £
Restrlcted funds
Total last period
to nearest £
to near•st £
lo n•ar•st £
Badges & Uniforms
Bank Fees
Capitation - payable to Lisbum & District Scouts
EventslActivitieslCamp Expenditure
Consumables Purchase
Equipment Purchase
Hall Hire
Insurance Property & Equipment
Insurance. Personal Accident
Insurance: Overseas Travel
Miscellaneous
Football shirts
nition & Gifts
Trainin
Expenditure
4,893
232
10,583
16,530
1,005
758
4,642
4,893
232
10,583
17,030
1,005
758
6,815
627
77
4,460
339
8,813
9,787
2,955
3,536
5,500
962
77
500
2,173
627
77
364
364
233
620
1,139
80
1,227
846
1,227
846
Total
41,156
3,300
OK
OK
OK
OK
OK

P•rtod •fid rtlf•, 31 •rn2S
AddllloTr•i •TrI￿ls(lI
5 Brnikdown ol r••tricl•d lundi
H•fl gn•
Authorfty Or•nl tknlopffl•nl
Fund
LCCC Grnfit AU Gf•rt gP*I
Tot•1 e••trle*d T￿•1 f••frleMd
fvnd• I
Recelpts
Don8tions
8cies
620
4972
Gr8nts
R￿e1
1800
J,Joo
ts Irorn lundr8ising 8cIMties
Gr05S trnding r￿p1S
Income Irom Investments othef than18nd and
buHd
Rents from land & buildings
Gross receipts from other tharrtable 8cINlties
Sub total
6,S92
1800
600
O.K
Receipts from asset & investment sales
Proceeds trom sale of fixed assets
Loan repaYM￿S recaved
11267
11267
Sub total
Total rpceipts
600
16.859
2,800
OK
Pa
ments
nses for fundraisin
Gross tradin
a ments
Investment mana
ement costs
Pa
ents relatsn
d1￿CtI to chantable activities
Grants and donations
Govemance costs
activities
3,300
8092
2,800
soo
Audit I Inde
endent examination
Pre
aration of annual accounts
L al costs
8,092
Sub total
2.800
soo
OK
Payments relating to asset and investment
movements
Purchases of fixed assets
Purchase of Investments
Sub total
OK
8,092
2,800
500
3,300
OK
8,767
OK
Transfers to l (from) funds
, 8.767
Surplus / (deficit) for year
OK
Nature and
ur
se of funds

Curr￿1 vslue
{3113125)
80.L￿o
10,(
Property
Group Site
Group Store Building
Depreciati
on In the
year to
31IY25
1,571 £ S27
450 £
90
7,840 £ 1.715
9,503 £ 1493
19,364 £ 3,826
Cost to buy Current value
new
at 3113125
10,151 £
1,943
5,740 £
360
16,984 £
6,125
16,805 £
10,775
49,680 £
19,203
Value af
3113r24
81% £
94% £
64% £
36%£
61% £
Equipment
Cubs
Scouts
Explorers
Group
Total
% depreciated at 31 IY25