BS3 Community
Development
Report and Audited Financial
Statement
Community
31 March 2025
BS3 Community Development Limited
The Southville Centre. Beauley Road. Southville. Bristol. BS3 1QG
RegiSte￿d charity no". 1000544_ Company limited by guar2nteÈ no. 2542176

Contents
Reference & Administrative Details
Chairs Statement
CEO Statement of Objectives and Activities
Achievements and Perfonnance
Our Work
10
Early Education & Childcare {EE&C}
Community and Engagernent
Community Centre's, Room Hire & Events
Income Generation
15
Our Team
17
Future Plans
19
Financial Review
20
Structure, Governance & Management
Audit Report
23
Financial Statements

Reference & Administrative
Details
Company number
02542176.
Charity number
1000544.
Registered office and operational address:
The Southville Centre, Beauley Road, Bristol BS3 1 QG.
Trustees
Trustees, who are also directors under company law, who served during the year
and up to the date of this report were as follows:
Trusteel Board member
Post
Pete Thomas Phillips
Co-chair
Isabel Katherine Sibley Kearney
Sarah Louise Hughes
Co-chair
Whistleblowing trustee
Elizabeth Jane Nomiand
SafeguardinglSENCo
Sharon Cowan
Ediane De Lima
Helen Donaldson
Ofsted contact
Mark Duppa-Ridgway
Ellen Roberts
Treasurer
Matthew Paul Traill Innes
Victoria Geraldine Newman
appointed 2310512024
appointed 0711112024
resigned 1610712025
resigned 1110812025
Kate Northstone
Nick Carter
appointed 1710712025
appointed 1710712025
Jo Redman

Company Secretary and Chief Executive Officer
Dr Simon Derek Hankins
Bankers
Co-operative Bank, PO Box 250, Delf House, South Way, Skelmersdale, WN8 6wr.
Lloyds Bank, 284 Wells Road, Bristol. BS4 2PY.
CAF (Charities Aid Foundation) Bank 25 Kings Hill Avenue West Malling Kent ME19
4JQ.
Auditors
Godfrey Wilson Limited. chartered accountants and statutory auditors.
5th Floor, Mariner House, 62 Prince Street, Bristol, BS14QD.

Chairs, Introduction
As joint Chairs of the Board-of-trustees. we are proud to present the Annual Report
and Financial Statements describing BS3 Community Development's activities
during 2024-25.
The charity exists to improve the health. wellbeing. happiness and sense of
belonging to all those people living in, or regularly visiting, the BS3 postal area in
South Bristol. The breadth of activities in this report demonstrates the many ways
BS3 Community Development contributes to the lives of local people.
The organisation continues to innovate as we adapt our work to meet the
increasingly complex needs arising, in part, from the cost-of-living crisis and the
loneliness epidemic. The demand for our seNices such as BS3 Community Care,
BS3 Community Connectors and the BS3 Community food-related work continues to
rise, in addition to the developing BS3 Community Home Support Service.
The Southville Centre and the Chessel Centre continue to serve as hubs for the
community. As well as providing numerous classes and having rooms for hire, the
flourishing BS3 Community Café acts as a vibrant core meeting space for the area.
During the year we have taken steps to improve the sustainability of our buildings
and make them more comfortable for the people that use them.
We provide 162 nursery places for babies and children across both centres. The
nurseries provide ex￿lIent opportunities for children to develop in their early years,
and we continue to support the development of our staff to meet the changing needs
of children in our care.
We would like to extend our heartfelt thanks to our dedicated team of 99 staff, 40
regular volunteers and 12 trustees. The majority of staff live either within BS3 or a
neighbouring area.. The charity would not be able to provide our essential services
to the community without the unwavering commitment of all our staff and volunteers.
Thank you also to our donors and the local community for your ongoing support of
BS3 Community Development.

Chief Executive Officer's
Statement of Objectives and Activities
Change is a constant and inevitable; therefore, it is important for us to continually
'horizon scan, so that the changes that could potentially impact the charity are
identified early to provide time for us to explore the possible consequences and
adapt and evolve accordingly.
Change can be positive and a potential opportunity as well as challenging and a
potential threat.
For instance, the NHS is undergoing a huge radical and very disruptive change,
moving its focus from just treating ill health towards supporting the population to be,
and stay, healthy. This provides us with a multitude of potential opportunities to
engage with that shift in focus since the shift aligns with the charity's charitable
objects, which are (in summary) to improve the wellbeing. health. happiness and
sense of belonging to all those in the BS3 postcode area of South Bristol.
On the flip side, central government appears to be seeking to move pre-school
childcare into primary schools, which is a potential threat to the charity's financial
sustainability as our nurseries accounted for just over 75 % of our income this
financial year.
We have engaged with the changes that are happening within the NHS and local
authority (LA) Adult Social Care with our CEO, Simon Hankins. being a co-chair of
the South Bristol Locality Partnership Board (SB-LP, where multiple organisations
and services engaged in NHS health and LA Social Care, including VCS
organisations, meet to explore how to align and join-up services, make services
more accessible to all and work towards supporting the shift to ill-health prevention).
Our engagement with Bristol City Council, Adult Social Care, has enabled us to
develop BS3 Community Care, and launch that new Social Enterprise in July 2024.
This Introductory Agency, (which, effectively matches local care seekers with local
Gare providers), was developed by Carla Snell. Care & Wellbeing Manager, who
joined us in January 2024; Carla has been evolving, developing and growing this
Community Business ever since.
We have also developed our BS3 Community Home Support Service in conjunction
with Sirona care & health (our local Gommunity health service provider). We recruited
Roisin Francis, Care & Wellbeing Worker, in March 2024. Roisin works with the
Sirona Integrated Network Team (INT) in South Bristol and provides non-medical
support to people who are discharged from hospital on 'Pathway One, (those who
need a level of continuing, but time-limited, clinical support at home).

This innovative 'test & learn, approach has evolved tremendously since its initial
inception. The work is now in its second year of development and is proving to be a
highly effective way of working, enabling the strengths of both Sirona and BS3
Community Development to be realised for the benefit of those residents (of BS3)
who engage with the new way of working.
We continue to provide BS3 Community Webs (a social prescribing service) as an
integrated service with Bridge View Medical (BVM) Primary Care Network (PCN (and
GP practice)). Because of the value that BVM PCN place on that service they have
moved our contractual arrangements to a rolling continuous grant agreement rather
than us having to renegotiate that agreement every few years. Celia Phipps, BS3
Community Webs, Lead Link Worker (who has been involved with the development
of BS3 Community Webs from the start) stepped down from that Servi￿ at the end
of March 2025 - we would like to thank Celia for all that she has done in making this
Social Prescribing service so highly valued by all. Leanne Purton, one of our BS3
Community Webs Link Workers, secured the role of Lead Link Worker.
We also continue to host and manage the BS3 Community Connectors on behalf of
the SB-LP. The Community Connectors were working along the Marksbury Road in
BS3. however, it proved impossible to use existing big data sets to seek to identify
changes in wellbeing and health of the residents of Marksbury Road since the
smallest unit of data are Lower Super Output Areas (LSOAS, geographies of about
1,500-2,000 people); Marksbury Road straddles four or five LSOAS. Therefore, as
from April 2024, we moved the focus of the Community Connectors work to the
Bedminster West LSOA.
Through our developed and developing networks in NHS health and LA Social Care
other opportunities to develop new services that will benefit the residents of BS3 will
emerge.
We have also been building on the diversification of income strategy that we started
in 2023124 (see Income Generation below).
Other key changes were that Emm Rodman, Head of Communities, left us October
2024. Karen Grounds was recruited as our new Head of Community Development
and started with us in November 2024.
We also recruited a Centre Manager. Tom Collins. who started with us in March
2024. Tom manages both our Facilities and Front-of-House tearns. In April 2024 we
had a Victorian era, clay main sewer collapse in the coutyard in front of the Raleigh
Nursery Room at the Southville Centre. Tom dealt with that whilst still in his
probation period (and fortunately we've not had any other significant structural issues
to deal with for either of our ￿ntreS since).
We developed our new website and launched that in February 2025. Many thanks go
to Nadine Bright, Communications & Events Assistant, Kate Wright, Family Services
Manager. Nic Scott, Administrator EE&C, and others for their hard work to get the
new website designed and launched.

There have been other developments and changes in 2024125, most are highlighted
in other parts of this annual review. There will certainly be many more changes to
come as 2025 unfolds, and beyond into future years, we must therefore always stay
vigilant and aware of what changes are looming and explore and decide how we
should react to each as they are identified and arrive, especially since change is a
known constant.

Achievements
and
Performance
Our buildings
This year, we've made progress in improving the comfort, functionality, accessibility,
and sustainability of our buildings - particularly at the Chessel Centre.
We've continued our retrofit journey with support from Adapt Architects and Method
Consulting, a specialist engineering and sustainability consultancy.
Key improvements include:
Installation of solar window film on all windows at the Chessel Centre to
enhance thermal comfort and reduce energy consumption.
Expansion of solar pv panel capacity at the Chessel Centre, furthering our
commitment to renewable energy.
Ongoing retrofit of mechanical ventilation units at both centres, aimed at
improving indoor air quality and energy efficiency.
In addition to environmental upgrades, we've reconfigured internal spaces to better
support staff and community use:
New staff offices were created in the Caretaker's Cottage at the Southville
Centre, providing a more comfortable and fvnctional working environment.
The staff room at the Southville Centre was relocated, allowing the former
space to be repurposed for community and events storage, which has
improved ac￿Ssibl11tY in the lower ground co￿ldors.
Three rooms (an old office and two newly reclaimed ground floor rooms in the
Caretaker's Cottage) were made available as hireable spaces, increasing our
capacity to support local groups and activities.
To further enhance safety, a lockdown procedure was developed and
implemented, ensuring that our buildings are better prepared to respond
swiftly and effectively in the event of an emergency.
We are also continuing our collaboration with Method Consulting and Adapt
Architects to enhance both the insulation and structural integrity of the Southville
Centre. Current work is focused on improving the building envelope - particularly
the flat and pitched rooves and the windows to boost thermal performance, reduce
energy loss, and ensure long-term resilien￿.

Our people
Staff experience and engagement in 2024125, we continued our commitment to
enhancing the experience of working at BS3 Community Development. Based on
previous years, we introduced new workforce-friendly benefits, including additional
holiday rights and extended discounted ServI￿S for employees with over a year of
service. These changes were a direct response to feedback gathered through our
staff surveys, which remain a vitsl tool in shaping our priorities.
We also maintained our focus on improving working conditions and the overall staff
journey. While we recognise that we may not be able to meet every individual
expectation, we are dedicated to listening, learning, and making meaningful progress
wherever possible. We understand the importance of fair pay and will strive to
maintain this commitment going forward.
Survey feedback continued to inform our actions, with several outcomes reflected in
our work under the "Our Buildings" initiative. From physical spaces to digital
resources, we aim to create environments that support and empower our teams.
Monitoring evaluation & learning (MEL)
This year we also completed our Monitoring, Evaluation Learning (MEL) project with
consultant Dr. Roz Stewart-Hall, who developed a bespoke evaluation framework
that can be adapted across all our services. Dr Stewart-Hall also facilitated a 'sense-
making, workshop at our September 2024 Community Wellbeing event, helping us
better understand community priorities. Karen Grounds, Head of Community
Development, developed and delivered MEL training to many staff from across the
charity. Aspects of that training have been adopted for certain services and activities
whilst other services have reviewed, and are reviewing, their own approaches to
MEL.
Our annual Your Voice in Your Community survey received 200 responses,
providing valuable insights to help inform our future work.
This is an area that requires further attention and will be picked up when the new
Head of Community Development starts with us in early November 2026.
Open Minds: A fresh approach to Equality Diversity
Inclusion & Belonging.
We're excited to announce a new name for our EDIB (equality, diversity, inclusion &
belonging) meetings: Open Minds. This change reflects a broader shift in how we
approach these conversations - moving away from what may have felt like a 'dry' or
formal topics, to creating a space that's welcoming, engaging, and open to all voices.
The new name is an invitation for staff to join us in meaningful discussions that help
shape a more inclusive and supportive workplace.
io

To further promote awareness and engagement, we've intrOdU￿d noticeboards in
our Centres, dedicated to equality-related topics. These boards serve as a visual
reminder of our shared values and provide updates. resources, and inspiration for
staff and visitors alike.
We're proud of the continued growth of our Open Minds Working Group, which is
driven by a passionate core of staff who volunteer their time and energy to move this
work forward. Their commitment is matched by the support of our Senior
Management Team, who are actively involved in implementing new practices and
ideas.
Having signed-up to the Bristol Equalities Charter, we are working through our
pledges to ensure that - whether as a service provider, an employer, or as
individuals - we demonstrate exemplary behaviour and remain committed to learning
and evolving.
li

Our Work
Early Education & Childcare (EE&C)
We provided a total of 162 nursery places for children between the ages of nine-
months and five-years at our Nurseries. at the Southville Centre and at the Chessel
Centre in 2024125.
Our mission is to provide a safe pla￿ with high-quality, inclusive care and education.
We aim to support children in becoming active, inquisitive, and independent learners
by providing eX￿ptIOnal care, opportunities for learning and educational plans based
on individual needs. We strive to build secure attachments and support emotional
wellbeing through positive, meaningful relationships with children, their parents,
carers, and the wider family.
During the year April 2024 to March 2025 our priorities were to maintain high quality
Early Years provisions, supporting our children, their wider families and expanding
on our external activities.
Our Charity Nurseries have supported 47 children in re￿Ipt of two-year entitlement
funding and over 41 children with additional needs. During August 2024, our SEND
and Behaviour Department focused on children's self-regulation and TALK BOOST
training for staff. This was delivered four times during this year. Our purpose was to
provide our children with opportunities to develop their Personal, Social and
Emotional Development (PSED) social skills and interactions.
We provided several staff training offers including, Makaton, Thrive in-house training,
in-house SEND training, Pediatric First Aid training, Adult First Aid.
Four staff completed their Level 3 in Early Years qualification.
Our staff supported 56 children, in small groups, with Forest Sessions throughout
the year, we engaged with Kids Lingo for French and Spanish sessions with a total
of 209 bookings.
Over the year we supported nine Duke of Edinburgh students, 14 UWE students, six
City of Bristol College students, six University of Bristol Students and eight
Secondary work experience students.
12

Springl Summer 2024
We held a BS3 Community Early Years jobs fair in the cafe on the 1 Oth April 2024.
May 2024, we had Ofsted inspection at the Southville Centre and were rated GOOD.
A large family invitation to a Teddy Bear Picnic - based on the story 'We are going
on a Bear Hunt,, with art created by nursery and pre-school children from the
Chessel Centre and the Southville Centre.
Our Forest School sessions started, and we supported the pre-school children to
access Forest School sessions throughout the Summer. Our trustees were invited to
visit our Centres to meet our team and obserrfe. We undertook farm trips and visits
to local amenities. Our Head of Early Education & Childcare applied for, and was
successful in securing, a £50K grant to improve, alter and increase our childcare
offer at the Chessel Centre.
In August, we held Induction Training, both at the Southville and Chessel Centres.
This was for our new and unqualified EE&C team members, to induct them into Early
Years and go through key aspects, such as Birth to Five Matters, SEND and
Safeguarding.
We held open mornings at the Chessel Centre for parents to drop-in and ask
questions about the works that would be starting in our Nursery Rooms.
The trial run for our teatime meals being provided in-house began putting our 'Tiny
Teas, into place.
Works on the Chessel Centre began the wlc 19th August 2024. These included
works to our under-two's Nursery Room. the garden and pre-school Nursery Room.
The Pearl Nursery Room children moved to the Southville Centre while the works on
their room were completed. and we put a 'walking bus, in place to support the
families to get their children over to the Southville Centre safely each day, with no
impact on the children's experiences.
Autumnl Winter 2024
The South Bristol Arts Trail took place in early September 2024. Joanna Smith,
Deputy (Nursery) Manager, the Southville Centre, visited all the Nursery Rooms and
held art sessions where the children created their own tiles to display in the Arts Trail
on the weekend at both Centres.
A sense of belonging - all children feel that they belong and are an important part of
the setting.
The environment is emotionally safe for all children, including those with protective
characteristics (eight to relate, Putting Connection at the heart of practice, Bristol
City Council, Bristol Early Years, January 2024).
13

The works that were funded by the £50K grant from Bristol City Council began in the
Chessel Centre kitchen, ready for our intemally produced Nursery Afternoon Tea
offering.
We had three staff start a career as Early Years Educators, Level 3 Apprentices.
Two completed their second year of their apprenticeship.
In October 2024, four staff attended and completed PEEP (Personal Emergency
Evacuation Plans) training.
In December 2024 the Early Years team held a wreath making evening, for all of the
team members Christmas ￿lebratIon and in memory of Linda Bayliss, a Nursery
staff member who sadly died.
The Head of Early Education & Childcare provided a pla￿ment support talk to
students at the University of Bristol to give students an overview of life at a nursery
school for a placement for students. This included talking through a typical day in the
nursery and the activities they might be expected to get involved with.
"Helping children to self-regulate their emotions" in-house training, Beth Benford and
Joanna Smith delivered several training sessions for our staff members in winter
20241 spring 2025.
Winterl Spring 2025
Two team members enrolled onto Level 5 Leadership in the Early Years, supported
by BS3 Community Development.
The Early Years team reflected on how the in-house produced 'Tiny Tea's, were
received by the Chessel Centre Nursery Rooms. Upon reflection, it was decided that
we would return to having Nursery Teas provided by Early Years Catering.
The Bedminster Lantern Parade linked to some work of Banksy. Between December
2024 and January 2025 several art sessions happened at BS3 Community where we
created one large, and many little, heart-shaped lanterns which were paraded with
our families during the Lantern Parade.
We received our first certificate of achievement for 'The Outdoor Learning
Framework project, as part of our Bristol Standard of achievement for Mental Health
& Wellbeing pilot work. Two of our case studies will be documented and published in
the new written framework within Bristol City Council's quality improvement
publishing.
We started the creation of our Nursery Allotments - the place we grow. Some of the
produce is being used by our Café.
14

Community Development
BS3 Community Connectors
The weekly Tuesday Club, facilitated by Jas Tippett, Lead Community Connector,
and Alice Barber, Community Connector, has gone from strength-to-strength since
its launch in June 2024, welcoming 427 people through the doors. This figure
includes attendees at our Bedminster Bygones sessions, three Community
Wellbeing events, and a regular gentle exercise class. The Tuesday Club continues
to provide a warm, welcoming environment offering conversation, digital support, and
access to the affordable BS3 Community Food Cupboard. This year, we were also
able to introduce a soup and bread lunch, further strengthening its role as a space
for connection and wellbeing.
Food projects
Our food-related work (BS3 Community Food Club & Food Cupboards), remains one
of the most in-demand areas of our activity, offering a lifeline to residents impacted
by food poverty and the ongoing cost-of-living crisis.
Bountiful Bristol and BS3 Community Development are working together to connect
allotments with community food projects through 'Growing Together.. Our recently
acquired allotment plot is located just off Ashton Vale Drive {BS3) and is facilitated
by Jackie Smith, Volunteer Support Worker, and Kineta Hill, Ashton Vale Community
Cupboard Facilitator (Kineta runs our Ashton Vale BS3 Community Food Cupboard).
The allotment provides opportunities for gardening therapy and can be referred into
by our BS3 Community Webs Social Prescribing Link Workers and the wider
Community Development Department Team. produ￿ grown in the allotment is
harvested for the BS3 Community food projects, creating a sustainable cycle of food
provision.
In addition. thanks to a Feeding Bristol grant. we provided 180 frozen meals to
residents between January and March 2025 - particularly those experiencing food
insecurity. those who were recently discharged from hospital (via our BS3
Community Home Support Service), or supported through our BS3 Community Care
service. These meals offered both practical help and reassurance at times of real
need.
Monday Club
The Monday Club, led by Adele Lippiatt, Monday Club Facilitator, and supported by
several brilliant volunteers, has flourished over the past year, focusing on wellbeing
and social connections for older members of our community. Activities have included
Samba workshops, a bake-off competition, tennis, kurling, and even a day trip to
Clevedon for a traditional fish and chip lunch. With attendance at an all-time high
(average 24 people each week), the group has now outgrown our Southville Centre
Café space and moved into the Milford Hall - a reflection of its growing popularity
and importance.
Volunteers & Wider Community Support
We remain hugely grateful to our dedicated volunteers, without whom much of our
work would not be possible. To recognise their contribution across Food Projects,
15

Toddler & Grandparent groups, Monday Club and Stroll & Chat, we hosted a
volunteer thank-you party at British Road Methodist Church, complete with pizza and
music.
Alongside this, we continued to host social mornings for the Centre for the Deaf in
the BS3 Community Café, helping to maintain an inclusive and welcoming space.
We also ran an Information Café to meet the rising demand for digital skills support-
this has since been integrated into the Tuesday Club, making it more accessible as
part of a broader offer of the BS3 Community Connecters.
BS3 Community Webs, Social Prescribing
The BS3 Community Webs Social Prescribing team has continued to support
residents in the BS3 and surrounding areas in partnership with Bridge View Medical
PCN (Primary Care Network). We have had an incredibly busy year. and demand for
our service has been steady. The role of the Social Prescribing team continues to
develop and grow, and we have risen to the challenge of supporting an increasingly
diverse and complex case load.
We have continued to implement staff training to ensure we are meeting the needs
of our clients, including Mental Health First Aid and Suicide Awareness training. The
team were able to attend the Personalised Care Conference in Bristol in March 2025
and took the opportunity to knowledge-share and network with other teams across
the region.
As a small team of four (one full-time Lead Link Worker and three part-time Link
Workers), we have continued to work within the Bridge View Medical surgeries to
offer face-to-face appointments with our clients, as well as offering flexibility through
home visits, walking and telephone appointments.
We have had some great feedback this year, here is one of our favourite examples,
sent through following the support of one of our Social Prescribing Link Workers.
"In each session I was given relevant information, guidance and support. l arrived to
the sessions in despair but always left with reassurance and hope. My link worker
listened to my concems, struggles and my objectives, and made sure she was the
person to support and encourage me to take on the required steps. I was signposted
to several services which have all been beneficial and remain exactly what I need.. I
was helped with benefit entitlement, finding a Garer, support wother, befriender,
given the encouragement to leave the house to meet her, finding ways of connecting
me to the community, and helped me find a suitable psychotherapist. My link worker
always went above and beyond in every session, whether it was a telephone
appointment, face-to-face appointment, or emails and text messaging to keep in
regular contact so that I did not feel isolated. My link worker is friendly, professional,
knowledgeable and determined to help where possible. I would not have made this
much progress in such a short space of time if it weren't for her. Being referred to the
social prescribing service has been extremely invaluable, and l am eternally grateful,
so thank you to the GP who referred me and to my link worker who helped me
greatly."
16

In the year ahead we are looking at creative ways to promote wellbeing amongst not
only those we work with but within the team. At the end of March 25, we
implemented a new weekly team wellbeing meeting online, for those who would like
to check in. We are soon to pilot a "Green Wellbeing" walk for clients and have been
participating in sessions alongside the Health & Wellbeing Coaches (funded by the
Robins Foundation and embedded in Bridge View Medical PCN) around chronic pain
and managing menopause symptoms. We are also looking forward to taking part in
an education event at Bridge View Medical where Leanne Purton, Lead Link Worker,
will be answering questions from the Bridge View Medical clinical team about the
BS3 Community Webs service and ideas for signposting.
BS3 Community Care
Launched in July 2024, BS3 Community Care is a new Social Enterprise Community
Business that connects individuals needing care and support with independent local
care professionals and PAS. Alongside this, we create employment opportunities and
help people transition into self-employment.
In our first eight-months, we received 71 referrals, supported 16 local people to
become self-employed care providers. who delivered almost 500 hours of care to
BS3 residents.
Partnerships have been central to our success. We fomied a fruitful partnership with
the Bristol Business & IP Centre (BIPC), and together we hosted monthly information
and support sessions for people exploring self-employment. plus, we delivered a
bespoke workshop for Women's Work Lab. We ran a peer-led "lunch & learn"
session for care providers and offered one-t(Fone support at the local Job Centre,
plus, attended community wellbeing events and jobs fairs. Throughout the year we
collaborated closely with the Bristol City Council, South Locality, Adult Social Care
teams, Bridge View Medical PCN, and other service providers to promote the serrfice
and take referrals.
In February 2025 we co-hosted a successful 'BS3 Carers Day, event in partnership
with Sirona care & health, geared towards people who identify as informal or family
carers. It was a huge success and served as a great opportunity to showcase what
we offer through BS3 Community Care. Several self-employed care professionals
and clients participated, as well as 19 partner organisations who shared information
about services, offered advi￿ and ￿lebrated the vital role of informal and family
carers.
Although still in its early stages, BS3 Community Care is showing steady income
growth, with a clear upward trajectory and strong potential for further expansion. Our
long-term objective is for the service to become financially self-sustainable and to
achieve a surplus over-time, enabling us to reinvest back into the charity for the
benefit of the local community.
Priorities for the coming year:
Exploring opportunities to expand into new areas, such as Bristol City Council,
Adult Social Care, Direct Payment support.
17

Partnering with commissioned 'Help When You Need It, scheme providers to
reduce waiting lists by connecting them with local care support professionals
via our platform.
Co-designing and delivering community care and self-employment training
with the City of Bristol College and other training providers.
Contributing to the BNSSG (Bristol, North Somerset, South GIou￿stersh1re)-
wide strategy for more personalised, flexible care in the community.
Launching monthly peer support sessions for care providers.
Establishing a Community Advisory Group to ensure our work remains rooted
in lived experience and local needs.
BS3 Community Home Support Service
The BS3 Community Home Support servi￿ is a Test & Learn development project,
delivered in partnership with Sirona care & health and launched in April 2024. Its
primary aim is to provide goal-oriented, outcome-focused support for BS3 residents
on Sirona's Pathway 1 caseload (people discharged home from hospital with time-
limited clinical needs that can be delivered in people's homes). The service is
designed to help individuals regain independen￿, improve functional ability, stay, or
re-establish connections with their community and enhance their overall wellbeing
and quality-of-life.
The first phase of the project COn￿ntrated on developing and refining the model.
Due to its success, the service has since expanded to also support residents on the
Sirona Planned Therapy caseload.
Between April 2024 and March 2025, we received 95 referrals, with interventions
covering a wide-range of needs - from practical home-based support, to health,
transport, mobility and confidence-building, to social connection and community
engagement.
This partnership is already demonstrating significant value. By working together, BS3
Community Development and Sirona can each play to their strengths: Sirona
bringing clinical expertise, and BS3 Community Development providing trusted,
community-based support. This integrated model ensures residents benefit from a
more holistic approach than either partner could deliver alone, addressing not only
clinical needs but also the wider determinants of wellbeing & health.
Looking ahead, priorities for the next phase include:
Exploring opportunities to extend the model across additional Sirona
pathways.
Strengthening eviden￿ collection and evaluation to capture impact and
learning.
Moving towards a fully integrated model embedded within Sirona, BS3
Community Development, and the wider VCSE sector.
Longer-term, the vision is for the service to contribute to improved patienv
person wellbeing, reduce demand on mainstream health services, and result
in fewer hospital re-admissions.
18

Community centres, cafe, room hire & events
As a charity, we are proud to deliver a wide range of services, activities and support
for our local community. Over the past year we have continued to grow, not only
through the projects highlighted, but also through our café, catering and community
events - all focusing on bringing more people into BS3 Community Development's
centres and creating fun and engaging events for local people.
In September 2024 we were part of the successful South Bristol Arts Trail, which
contributed to a 21 % increase in café sales compared with the previous year's event.
Alongside our popular annual Festive Market at the Southville Centre, where we saw
over 700 people come through our doors, we introduced new seasonal activities
such as a Cosy Christn7as event for families, film and supper club nights, and a
Valentine's Day Aftemoon Tea. Our café space was also hired for external
workshops - including pottery, wreath making and candle making - boosting both
community use and income. These efforts, together with a brand refresh from The
School Room Cafe to BS3 Community Cafe, contributed to a 37 % year-on-year
growth in income for the café.
In early 2025, we further strengthened our brand and presence with the launch of our
new charity website, designed to be more modern, vibrant and accessible.
19

Income Generation
Early Education & Childcare
Our nursery provision generates income via nursery spa￿S paid for by parents and
through the delivery of govemment funded Free Early Education Entitlement (FEEE)
spaces. We also receive additional income for children that are registered as SEN(D}
(special education needs (& disability)). This income contributes toward supporting
the running of the centres and the wider offer we can bring to the community in BS3.
Community centres, room hire & events
We run two community ￿ntres, the Southville and Chessel Centres. each have
several rooms and other spaces that can be hired- however, both centres are very
underused at times, especially during school holidays. In April 2025 we recruited
Holly Oldfield to a new Community Events Manager role - Holly's role is designed to
work with our community to identify what they would like to have available in our
centres and then work to realise those to increase revenue and surplus generation
whilst also meeting the needs and wishes of those that we are here for.
Grant writing
Lila Teasdale, Fundraiser Trusts & Foundations joined us towards the end of
January 2024 and went on matemity leave in March 2025. We have recruited Patsy
Newton, who joined us in February 2025, as maternity cover for Lila. We secured
£167,046 in grants from 23 funders in 2024125 (an increase of 110 % in value
compared to 2023124) with a 55 % Suc￿sS rate for the number of grants applied for
(in 2023124 our success rate was 370/.}. The focus of our grant applications has been
to support our various services and activities, as well the retrofitting of our centres to
make them more comfortable to be and work in.
Music Space sub-lease
We leased part of the Southville Centre to Music Space, a charity that provides
music therapy to around 400 children, young people and adults each week across
the Southwest for over 30-years. Unfortunately, due to financial difficulties, Music
Space ended the sub-lease and vacated the Caretakers Cottage September 2024.
That space has now been re-purposed for use by us {BS3 Community Development)
for offices and a staff room, along with the creation of two hireable rooms on the
ground floor.
20

Catering & Café
The BS3 Community Café (in the Southville Centre) continues to perform well. Becky
Kay, Catering & Café Manager and team have been testing different offers and
approaches to increase footfall into the café and turnover of the café - such as the
themed dine and film nights, the arts and crafts offers in the café space and other
initiatives. These and other offers have led to a significant increase in turnover (up
37 % compared to 2023124).
With the work that Holly will be doing, coupled with the continued initiatives that
Becky and her team are undertaking, we expect that fooffall into the café, and
catering requests for parties, etc. will increase, further increasing the café turnover
and reducing the loss.
BS3 Community Care
BS3 Community Care was developed between January and June 2024 and
launched in July 2024. This is a Social Enterprise Community Business that was the
result of our working with Bristol City Council, Adult Social Care and several larger
VCSE organisations in Bristol over several years. BS3 Community Care has been
developed around an introductory agency IT platform, created by a local IT
developer, Tick Team, and adds significant value to both the care seeker and the
care provider, providing a truly person-centred approach to care.
This new ser￿iCe has been developing extremely well over the past year and is
currently at a point where we need to agree a way to provide the service beyond the
BS3 post-code area.
Other fundraising activities
We have several grant agreements and other contracts with various organisations
and agencies, including Bridge View Medical, Primary Care Network (GP practice) to
deliver BS3 Community Webs Social Prescribing service- Bristol City Council's
Better Care Fund, that is funding the BS3 Community Home Support Service that is
integrated with the Sirona care & health South Bristol Integrated Network Team to
support people discharged from hospital on Pathway 1 and via their Planned
Therapy route" South Bristol Locality Partnership (SB-LP) to deliver the BS3
Community Connectors work, plus payments from Sirona and BNSSG (Bristol North
Somerset South GIou￿stershIre) ICB (Integrated Care Board) for our engagement
in the SB-LP Board.
We continued to receive donations from Bailey's of Bristol and are incredibly grateful
for those as they have helped keep our much needed, and highly valued, BS3
Community Food Club and Cupboards going (the Cupboards provide dried food
products at highly discounted cost to those in need in areas of BS3 where people
may struggle to get to the BS3 Community Food Club).
Bristol Beer Factory also continued to provide free beer for us to sell at our various
events, etc, as a donation to support our charity's work. This is an incredibly
21

generous offer, and we thank Sam Burroughs. Managing Director, and his team for
their generosity.
We continued to receive pro-bono support from:
The Cranfield Trust, who help charities unlock new levels of potential. The
Cranfield Trust is the leading provider of pro-bono consultancy and management
support for charities in the UK. Their netsvork of highly skilled volunteer
consultants and advisers helps charities SUc￿ed and thrive by offering
mentoring, management consultancy, peer support, advice, training and
information. They provided Rob Hollier who has provided marketing support for
the BS3 Community Care service.
Bevan Brittan LLP, a UK Top 100 law firm providing legal and advisory services
advising businesses across construction, energy & resource management, higher
education and financial services sectors, complementing the firm's market
leadership within housing, local government and health and social care. Bevan
Brittan had been supporting us to re-negotiate the lease agreement with Music
Space.
Burgess Salmon LLP, have a long-standing commitment to responsible
business. Guided by the UN Sustainable Development Goals, they contribute to a
fairer, more equitable and environmentally sustainable future, by aiming to set
high market standards, foster an inclusive workplace, minimise environmental
impacts, and drive community collaboration. They have been ranked as one of
the leading law firms in the Lamp House ESG benchmark of UK, US and
Canadian law firms. Through Ecovadis they are rated in the top 15 % of
organisational participants globally. Burgess Salmon have been supporting us
with some pro-bono legal work.
22

Our Team
Our workforce
As of the end of the 2024125 financial year, our charity employed a total of 99
individuals, reflecting the continued growth of our team. This included 44 full-time
employees, 53 part-time employees, and two employees working under casual
contracts. This diverse mix of working arrangements allows us to remain flexible
and responsive to the needs of our ser+4ices and community.
We are proud to be a local employer, with 39 /0 of our workforce living within the
BS3 postcode area, and a further 26 % residing in neighbouring communities.
This strong local representation reinfOr￿S our commitment to community-rooted
service delivery.
We also celebrate significant long-servi￿ milestones. With twenty team members
with over five-year service, four celebrating over ten years, three have marked
over fifteen years, and two dedicated individuals achieving an incredible over
twenty and over twenty-five years of service each. These milestones are a
testament to the supportive and rewarding environment we strive to foster.
Trustees & volunteers
Our work is further strengthened by the dedication of our volunteers and trustees.
Around 40 regular volunteers contribute their time and energy across a range of
services, most offering between two and five hours per week. Their commitment is
invaluable and deeply appreciated.
Our governance is overseen by a board of twelve trustees, supported by two
probationary trustees, the majority of whom are from the local area. Trustees play
an active and engaged role in our organisation, not only through sub-committees and
board meetings, but also by participating in various working groups.
We are grateful for the leadership and expertise of our trustees, including:
Elizabeth Norman, who serves as our SEND and Safeguarding Trustee.
Helen Donaldson, our Ofsted Trustee.
Sarah Hughes, our Whistleblowing Trustee.
Mark Duppa-Ridgway, who continues to provide financial oversight as our
Treasurer.
23

Recruitment & values
We remain committed to recruiting individuals who are passionate, enthusiastic, and
aligned with the values of our charity. Our recruitment processes are designed to
promote equality, diversity, inclusion & belonging, and we continue to refine and
develop these processes to ensure they are as inclusive and supportive as possible.
Training, development & apprenticeships
In 2024125 we expanded our commitment to professional development by offering
additional apprenticeship opportunities. We currently support three apprentices in
partnership with City of Bristol College, providing them with hands-on experience,
coaching, and access to our growing intemal Training Hub.
We also support staff in their pursuit of formal qualifications. At present:
Two employees are working towards their Early Years Level 3 certification.
Two employees are undertaking Early Years Level 5.
One employee is progressing through Early Years Level 6.
Our investment in professional development includes support for key certifications:
Early Years Teacher Status (EYTS).
Early Years Professional Status (EYPS).
Early Years Level 3.
Apprenticeships at Levels 2, 3 & 5.
In addition to these core qualifications, our team has undertaken a wide range of
training to enhance their skills and ensure compliance with best practices. This
includes:
Data Protection Essentials
Anti-Harassment and Bullying
Adult and Paediatric First Aid
Fire Marshal Training
Child and Adult Safeguarding
Mental Health First Aid
Unconscious Bias Training
THRIVE Wellbeing Training
Personal Alcohol Licensing
PAT Testing
Management Training
Prevent Duty Awareness
ESOL Level 2 - Conversational and Written English
EE&C Apprenticeships - Levels 3 and 5
Preventing Sexual Harassment in the Workplace
Marketing Strategy Training
We would like to extend our heartfelt thanks to all our staff, volunteers, and trustees
for their unwavering commitment, flexibility, and mutual support throughout the
challenges and achievements of 2024125. Your dedication continues to drive our
vision forward and make a lasting impact in the communities we serve.
24

Future Plans
Our future plans continue to align with our four key strategic areas of development.
1) Enhancing the overall wellbeing & health of BS3 residents.
Through supporting people to address what matters to them, to include mental
health, physical wellness, access to healthcare and to address the wider
determinants of wellbeing & health.
2) Fostering happiness, a sense of belonging and social cohesion.
By creating spaces and programmes that foster social interactions and inclusion.
3) Supporting a great start in life, supporting parents, improved educational and
economic prospects for residents.
Providing excellent childcare, enhancing educational resources, job training and
employn7ent opportunities.
4) Maintaining BS3 Community Development as a great place to work.
Through continued investment in, and opportunities for, our staff and volunteers,
including our trustees, through ensuring a Glean, Gomfortable and accessible
work environment and great intemal communication.
25

Financial Review
Investment policy & performance
BS3 Community Development has a measured attitude to risk, consciously investing
cash funds into financial institutions/ companies involved in the Financial Services
Compensation Scheme (FSCS). During 2024125, BS3 Community Development
reviewed its investments, its investment policy. and sought to protect reserves and
cash held by the charity.
As of 31 St March 2025, BS3 Community Development had investments in different
term funds, namely:
Business bank accounts,
Deposit bank accounts (instant access), and
Savings bank accounts (instant access).
Investment decisions
Where appropriate, the Head of Finance & Operations or trustees propose new or
updated investments to the Finance sub-committee- these are actioned only if
approved by that standing committee and sanctioned by the full board.
Investment management
BS3 Community Development investments are reviewed according to the terms of
the investment. Investments are monitored to ensure that the interest rate secured is
acceptable to the Finance sub-committee members and trustees.
Going concern
The trustees are confident that BS3 Community Development remains a going
concern.
As of 31 St March 2025, the charity held unrestricted, general free reserves of
£412,641 . This is made up of unrestricted, undesignated funds and are not
committed to, or invested in, tangible fixed assets, long-term liabilities, or liabilities
due within 12-months. These liabilities due, include loan repayments.
As of 31 St March 2025, the cash balance was £676,494. An unrestricted surplus of
£87k was recorded over the course of the fiscal year.
26

The trustees consider that the charity has sufficient unrestricted, undesignated
funds. Projected income for childcare, community services and grant raising
continues to make the charity a viable going concern for a period of at least 12-
months from the date on which these financial statements are approved. The
trustees therefore consider it appropriate to adopt the going concern basis for the
preparation of the accounts.
Financial risk management, objectives & policies
Trustees are integrally involved in the scrutiny of organisational planning and in
reviewing all major risks. Sub-committees also support the Senior Management
Team (SMT).
Close oversight of financial performance and especially cash-flow, continues.
The charity maintains a Risk Assessment Framework and Risk Management
policy which includes a financial risk section.
The Risk Register is updated and reviewed regularly.
The SMT, managers with budgetary responsibilities, members of the Finance
sub-committee, other sub-committees, and the board-of-trustees review
financial reports monthly and quarterly.
All payments are approvedl authorised by a minimum of two members of
management.
Transactions exceeding £2,000 that do not appear in the budget have trustee
authorisation in addition to SMT authorisation.
Principal risks & uncertainties
As we move through 2025 into 2026, we recognise that while the cost-of-living crisis
has eased for some, many communities across Bristol, particularly parts of BS3, or
adjacent neighbourhoods that use our services, continue to face significant hardship.
This persistent inequality does shape the demand for our services, particularly
among those who may be affected by welfare reforms and rising living costs.
In the 2024-25 financial year, our fundraising efforts achieved a significant
milestone, with successful fundraising income doubling compared to 2023-24. This
growth reflects the dedication of our team and the generosity of our supporters. We
Continued to make effective use of smaller, targeted funds, where we have needed
multiple income sourcesl grants to support specific areas of our delivery.
Fundraising and income generation to cover our core costs remains a key challenge.
The broader economic climate, including weak economic growth projections for the
country, and increased employer costs such as the huge hike in the employers
National Insurance contributions, continues to be a challenge to the charity.
Despite rising costs, we remain committed to delivering high-quality, safe, consistent
and impactful services, while also striving to continue to meet our goal of paying all
staff the Living Wage Foundation, Real Living Wage, which we achieved in April
2025. Balancing these priorities against financial pressures is an ongoing challenge.
27

Other principal financial risks include the continued delivery of community service
activities for which we have taken the management decision to maintain them
despite their not operating financially via full cost recovery principles, as well as our
BS3 Community Café and catering provision.
The café has grown in reputation and benefits from increased footfall and turnover
due to various community events, and whilst it is still working towards a cost-neutral
position, it provides a huge degree of social value as a safe place to meet others, to
work and simply be. Trustees remain supportive of this initiative, recognising the
social value that the café has for our community.
As a charity rooted in BS3 in South Bristol, we are committed to adapting to the
evolving landscape and needs of those we are here for. We will continue to advocate
for the community that we sen4e, seek out innovative funding partnerships, and
remain transparent about the challenges and opportunities ahead.
Reserves policy
The charity s current reserves target remains as three-months running costs.
The financial risks and liabilities the charity could be exposed to, should it be forced
to close, have been reviewed and a Reserves policy was previously adopted. The
range and level of reserves required by the charity is set out below and prioritised in
the following order.
A total of £630,173 has been set as an unrestricted cash reserves target, which
represents three-months trading from our 2025126 projected cost. At year end, the
charity held £412,639 of unrestricted free reserves, which represents 1 .8 months
trading from our 2025126 projected costs.
BS3 Community Development agree income and expenditure levels during the
annual budgeting process, alongside scrutiny of income streams and expenditure
requirements during the year. Levels of surplus income are reviewed during each
financial year.
28

Structure, Governance
& Management
Constitution
The company is constituted under an Articles of Association and is a registered
charity, number 1000544.
Method of appointment or election of trustees
Trustees of BS3 Community Development are all volunteers. Trustees are each
elected and co-opted under the terms of the Articles of Association for a period of up
to nine-years.
The management of the charitable company is the responsibility of the trustees. The
trustees constitute as directors of BS3 Community Development for the purposes of
the Companies Act 2006 and are trustees for the purposes of the Charities Act
2011.
There is a limit of fifteen trustees who can be elected by the BS3 Community
Development membership at the Annual General Meeting (AGM). At the AGM, either
one third, or three. (whichever is the greater number) of the trustees stand for re-
election. If they so wish, or if agreed by the Board, the longest serving third or three,
step-down and put themselves for¥vard for re-election. The Chair (or co-chairs) and
deputy-chair (if there is one) are elected annually by the trustees at the first meeting
following the AGM.
Policies adopted for the induction and training of
trustees
To ensure that new trustees are appointed regularly, the Board Members undertake
a regular skills audit of current trustees and matches those against the skills required
by our strategic business plan. When recruiting new trustees, the Board Members
aim to attract a diverse range of candidates who have the skills, expertise and
experience the charity needs.
Potential trustees are given a formal induction to the charity and provided with the
Articles of Association, business plan, information on our activities and services and
29

organisational structure. Trustees are also given information on the role's
responsibilities and charity law.
Trustees undertake a formal probationary period, during which they are expected to
become a Member of BS3 Community Development, become familiar with our
activities and attend at least five trustee-led meetings, of which three must be trustee
Board meetings, as non-voting participants. On completion of a probationary period,
they can be formally co-opted as a trustee by the existing trustees prior to standing
down and being put forward for election at the next AGM. Prior to being elected,
potential trustees complete a formal trustee declaration.
Pay policy for senior and other staff
The senior management team salary and rewards are associated with specific roles,
which are not gender specific. Parity is sought between the same or similar jobs
throughout and across the charity.
Organisational structure and decision-making
The Board-of-trustees is ultimately responsible for the overall control and strategic
direction of BS3 Community Development, including ensuring that the organisation
abides by any legal requirements. Day-t(Fday management is delegated to our CEO
and the senior management team.
The senior management team comprises of:
Simon Hankins, Chief Executive Officer
Karen Grounds, Head of Community Development (Nov 2024-Jun 2025).
Becca McDougall, Head of Finan￿ & Operations
Kelly Murphy, Head of Early Education & Childcare
Emm Rodman, Head of Communities (left Oct 2024).
The trustees have paid due regard to the Charity Commission's public benefit
guidance in their strategic direction and decision-making process.
Membership
BS3 Community Development is a membership organisation. Anyone can become a
'Member' with a two-year membership costing £2. Trustees must be Members.
Each year, BS3 Community Development has an Annual General Meeting (AGM)
where all Members are entitled to vote for those standing for available places on the
Board-of-trustees.
We also have 'Supporters'; there is no fee to be a Supporter. Supporters receive
regular news about BS3 Community Development.
30

Risk management
The trustees have adopted a Risk Management Framework and have considered the
major risks to which the charity is exposed. This framework is understood by trustees
and is actively considered (where practically possible) in staffing structures, benefits
packages, recruitment, review systems and training budgets, including trustee
training.
The trustees are currently reviewing the Risk Management Framework to ensure that
it aligns with the requirements of the charity and the needs of the trustees. This will
support the sound governance and management of the charity; this has been upheld
in the monitoring undertaken by our funding bodies and auditors.
Trustees, responsibilities statement
The trustees (as directors of the charity for the purposes of company law) are
responsible for preparing the Trustees, Report and the Financial Statements. This is
in accordance with applicable law and United Kingdom Accounting Standards,
including Financial Reporting Standard 102: The Financial Reporting Standard
applicable in the UK and Ireland (United Kingdom Generally AC￿pted Accounting
Practice).
Company law requires the trustees to prepare financial statements for each fiscal
year, which give a true and fair view of the situation of the charity and of the income
and expenditure for that period. In preparing those financial statements the trustees
are required to:
Select suitable accounting policies and then apply them consistently.
Observe the methods and principles in the Charities Statement of
Recommended Practice (SORP).
Make judgements and estimates that are reasonable and prudent.
State whether applicable UK accounting standards and statements of
recommended practice have been followed, subject to any material
departures disclosed and explained in the financial statements.
Prepare the financial statements on the 'going concern, basis, unless it is
inappropriate to presume that the charity will continue in operation.
The trustees are responsible for keeping proper accounting records, which disclose
with reasonable accuracy at any time the financial position of the charity and which
enables them to ensure that the financial statements comply with the Companies Act
2006. The trustees are also responsible for safeguarding the assets of the charity
and hen￿ for taking reasonable steps for the prevention and detection of fraud and
other irregularities. In so far as the trustees are aware:
There is no relevant audit information of which the charitable company's
auditors are unaware; and
31

The trustees have taken all steps that they ought to have, to make themselves
aware of any relevant audit information and to establish that the auditors are
aware of that information.
The trustees are responsible for the Maintenan￿ and integrity of the corporate and
financial information included on the charitable company's website. Legislation in the
United Kingdom governing the preparation and dissemination of financial statements
may differ from legislation in other jurisdictions.
Members of the charity guarantee to contribute an amount not exceeding £1 to the
assets of the charity in the event of winding up. The trustees are Members of the
charity, but this entitles them only to voting rights. The trustees have no beneficial
interest in the charity.
Auditors
The auditors, Godfrey Wilson Limited, have indicated their willingness to continue in
office. The designated trustees will propose a motion re-appointing the auditors at a
meeting of the trustees.
Trustees, statement
The trustees (as directors of the charity for the purposes of the Companies Act)
present their annual report together with the audited financial statements of BS3
Community Development (the company) for the year ending 31st March 2025.
The trustees confirm that the annual report and financial statements of the company
comply with the current statutory requirements, the requirements of the company's
governing document and the provisions of the SORP, applicable to charities
preparing their accounts in accordance with the Financial Reporting Standard,
applicable in the UK and Ireland (FRS 102) (effective 1st January 2019).
Since the company qualifies as small under section 383, the strategic report required
of medium and large companies under The Companies Act 2006 (Strategic Report
and Director's Report) Regulations 2013 is not required.
Approved by the trustees 20 November 2025 and signed on their behalf by
pfidb
Isabel Kearney and Peter Phillips, co-chairs
32

Independent auditors. report
To the members of
BS3 Community Development
Opinion
We have audited the financial statemenls of BS3 Community Development (the 'chariV) for the year
ended 31 March 2025 which comprise the statement of financial activities, balance sheet, statement
of cash flows and the related notes to the financial statements. including a summary of significant
accounting policies. The financial reporting framework that has been applied in their preparation is
applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard
102: The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom
Generally Accepted Accounting Practi￿).
In our opinion, the financial statements-
give a true and fair view of the state of the chariws affairs as at 31 March 2025 and of its
incoming resources and application of resources. including its income and expenditure, for the
year then ended"
have been properly prepared in accordan￿ with United Kingdom Generally Accepted
Accounting Practice" and
have been prepared in accordance v4ith the requirements of the Companies Act 2006.
Basis for opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAS (UK)) and
applicable law. Our responsibilities under those standards are further described in the Auditor's
responsibilities for the audit of the financial statements section of our report. We are independent of
the charity in accordance with the ethical requirements that are relevant to our audit of the financial
stalemenls in the UK. including the FRC'S Elhical Standard, and we have fulfilled our other ethical
responsibilities in accordance with these requirements. We believe that the audit evidence we have
obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating lo going concern
In auditing the financial statements, we have concluded that the trustees. use of the going concern
basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed. we have not identified any material uncertainties relating to
evenls or condilions that, individually or collectively, may cast significant doubt on the charitys ability
to continue as a going concern for a period of at least fvrfelve months from when the financial
statements are aulhorised for issue.
Our responsibilities and the responsibilities of the trustees with respect to going concem are
described in the relevant sections of this report.
Other information
The other information comprises the information included in the annual report other than the financial
stalements and our auditor's report Ihereon. The trustees are responsible for the olher information.
Our opinion on the financial statements does not cover the other information and, except to the extent
othe￿iSe explicitly stated in our report. we do not express any form of assurance conclusion thereon.
33

Independent auditors. report
To the members of
BS3 Community Development
In connection with our audit of the financial statements, our responsibility is to read the other
information and, in doing so, consider whether the other information is materially inconsistent with the
financial statements or our knowledge obtained in the audit or otheNise appears to be materially
misstated. If we identify such material inconsistencies or apparent material misstatements, we are
required to determine whether there is a material misstatement in the financial statements or a
material misstatement of the other information. If, based on the work we have performed, we
conclude that there is a material misstatement of this other information. we are required to report that
fact.
We have nothing to report in this regard.
Opinion on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of the audit=
the information given in the trustees, report (incorporating the directors. report) for the financial
year for which the financial statements are prepared is consislent with the financial statements-
and
the trustees, report (incorporating the directors, report) have been prepared in accordance with
applicable legal requirements.
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the charity and its environment obtained in the
course of the audit, we have not identified material misstatements in the trustees, report. We have
nothing to report in respect of the following matters in relation lo which the Companies Act 2006
requires us to report lo you if, in our opinion-
adequate accounting records have not been kept or returns adequate for our audit have not
been received from branches not visited by us. or
the financial statements are not in agreement with the accounting records and returns., or
certain disclosures of trustees, remuneration spectfied by law are not made., or
we have not obtained all the infonnation and explanations necessary for the purposes of our
audit; or
the trustees were not entl￿ed to prepare the financial statements in accordan￿ with the small
companies regime and take advantage of the small companies. exemptions in preparing the
trustees, report and from the requirement to prepare a strategic report.
Responsibilities of the trustees
As explained more fully in the trustees. responsibilities statement set out in the trustees, report, the
trustees (who are also the directors of the charitable company for the purposes of company law) are
responsible for the preparation of the financial statements and for being satisfied that they give a true
and fair view, and for such internal control as the trustees determine is necessary to enable the
preparation of financial statements that are free from material misstatement, whether due to fraud or
error.
In preparing the financial statements, the trustees are responsible for assessing the charity's ability to
continue as a going concem, disclosing, as applicable, matters related to going con￿rn and using
the going concern basis of accounting unless Ihe trustees either intend lo liquidate the charity or to
cease operations. or have no realistic altemative but to do so.

Independent auditors. report
To the members of
BS3 Community Development
Our responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole
are free from material misstatement, whether due to fraud or error. and to issue an auditor's report
that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee
that an audit conducted in accordance wth ISAS (UK) will always detect a material misstatement
when it exists. Misstatements can arise from fraud or error and are considered material rf, individually
or in the aggregate, they could reasonably be expected to infiuence the economic decisions of users
taken on the basis of these financial statements.
Irregularities, including fraud. are instances of non-compliance with laws and regulations. We design
procedures in line with our responsibilities, outlined above. to detect material misstatements in
respect of irregularities, including fraud. The procedures we carried out and the extent to which they
are capable of detecting irregularities. including fraud. are detailed below=
(1) We obtained an understanding of the legal and regulatory framework that the charity operates in,
and assessed the risk of non-compliance with applicable laws and regulations. Throughout the audit,
we remained alert to possible indications of non-complian￿.
(2) We reviewed the charl￿S policies and procedures in relation to-
Identifying, evaluating and complying laws and regulations, and whether they were aware of
any instsnces of non-compliance.
Detecting and responding to the risk of fraud. and whether they were aware of any actual,
suspected or alleged fraud., and
Designing and implementing internal controls to mitigate the risk of non-compliance with laws
and regulations. including fraud.
(3) We inspected the minutes of trustee meetings.
(4) We enquired about any non-routine communication with regulators and reviewed any reports
made to them.
(5) We reviewed the financial statement disclosures and assessed their compliance with applicable
laws and regulations.
(6) We performed analytical pro￿ureS to identify any unusual or unexpected transactions or
balances that may indicate a risk of material fraud or error.
(7) We assessed the risk of fraud through management override of controls and carried out
procedures to address this risk. Our procedures included:
Testing the appropriateness of journal entries-
Assessing judgements and accounting estimates for potential bias;
Reviewing related party transactions: and
Testing transactions that are unusual or outside the nonnal course of business.
Because of the inherent limitations of an audil, there is a risk that we will not detect all irregularities,
including those leading to a material misstatement in the financial statements or non-compliance with
regulation. Irregularities that arise due to fraud can be even harder to detect than those that arise
from error as they may involve deliberate COn￿alment or collusion.
35

Independent auditors. report
To the members of
BS3 Community Development
A further description of our responsibilities for the audit of the financial statements is located on the
Financial Reporting Council's website at- vrnw.frc.org.uklauditorsresponsibilities. This description
forms part of our auditor's report.
Use of our report
This report is made solely to the charivs members, as a Ix)dy, in accordance with Chapter 3 of Part
16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the
charivs members those matters we are required to state to them in an auditor's report and for no
other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to
anyone other than the charity's members as a body, for our audit work, for this report, or for the
opinions we have formed.
William BlaKG
20 November 2025
William Guy Blake ACA
(Senior Statutory Auditor)
For and on behalf of:
GODFREY WILSON LIMITED
Chartered accountants and statutory auditors
5th Floor Mariner House
62 Prince Street
Bristol
BS14QD
36

BS3 Comrnunity Development
Statement of financial activities (incorporating an income & expenditure account)
For the year ended 31 March 2025
2025
Total
2024
Total
Restricted Unrestricted
Note
Income from:
Donations
Charitable activities
Early Education and Childcare
In Community & Older People's
Servi￿$ & Care
The Centres
Investments
39.401
55.511
94,912
64.104
50.000
2.091,862
2.141,862
1,772,039
225,611
29,290
225,611
138,663
1,152
285.709
98.980
1,232
109,373
1,152
Total income
344,302
2,257,898
2,602,200
2,222,064
Expenditure on:
Raising funds
Charitable activities
Early Education and Childcare
In Community & Older People's
Services & Care
The Centres & Central
45,477
45,477
27.710
16,064
1.768,757
1,784,821
1,711,583
283,998
42,583
30,716
366,814
314,714
409,397
314,356
238,701
Total expenditure
342,645
2,211,764
2,554,409
2,292,350
Net income l {expenditure)
1,657
46,134
47,791
(70,286)
Transfers between funds
40,997
40,997
Net movement in funds
(39,340)
87,131
47,791
(70,286)
Reconciliation of funds:
Total funds brought fotward
145,401
1.133,404
1.278,805
1,349,091
Total funds carried fO￿ard
106,061
1.220,535
1,326,596
1,278,805
All of the above results are derived from continuing activities and additional funding that contributes to
the Communities Activities. There were no other recognised gains or losses other than those stated
above. Movements in funds are disclosed in note 16 to the accounts.
37

BS3 Community Development
Balance Sheet
As at the 31 March 2025
2025
2024
Note
Fixed assets
Tangible assets
10
1,248,510 1,232,547
Current assets
Stock
Debtors
Cash at bank and in hand
2.415
61,177
676,494
2,849
77,429
601,442
12
740,086
681,720
Liabilities
Creditors.. amounts falling due within 1 year
13
{221.384
(187,062)
Net current assets
518,702
494,658
Totsl assets less current liabilities
1.767,212 1,727,205
Creditors.. amounts falling due after more than 1 year
14
(440,616) (448,400)
Net assets
15
1,326,596 1,278,805
Funds
Restricted funds
Unrestricted funds
Designated funds
General funds
16
106,061
145,401
3,700
1,220,535 1,129,704
Totsl charity funds
1,326,596 1,278,805
These accounts have been prepared in accordan￿ with the special provisions applicable to
companies subject to the small companies, regime.
Approved by the trustees on 20 November 2025 and signed on iheir behalf by
Pèttr pAd
Isabel Kearney- Co-chair
Peter Philips - C(FChair
38

BS3 Community Development
Statement of cash flows
For the year ended 31 March 2025
2025
2024
Cash flows from operating activities:
Net movement in funds
Adjustments for."
Depreciation charges
Dividends, interest and rents from investments
Interest paid
Decrease in stock
Decrease l (increase) in debtors
Increase l (decrease) in creditors
47.791
(70,286)
26,444
(1,152)
27,476
434
16.252
49,439
25,596
{1,232}
29,072
98
(42,358}
(48,110}
Net cash provided by l (used in) operating activities
166.684
107,220
Cash flows from investing activities:
Dividends, interesl and renls from investments
Purchase of tangible fixed assets
1,152
42,407
1,232
40,960
Net cash used in investing activities
(41.255)
(39,728)
Cash flows from financing activities:
Repayment of borrowing
Cash inflow from new borrowing
(50.377)
(50,767}
Net cash used in financing activities
50,377
50,767
Increase l {decrease) in cash and cash equivalents in the year
75.052
{197.715)
Cash and cash equivalents at the beginning of the year
601,442
799,157
Cash and cash equivalents at the end of the year
676.494
601,442
Analysis of changes in net debt
Other non-
At 1 April
cash At 31 March
2024 Cash flows movements
2025
Cash
601,442
75,052
676,494
Loans falling due within 1 year
Loans falling due after 1 year
{22,902)
{448.400)
50.377
(51,248)
23.772
(23,773)
(424,628)
Total
130.140
125,429
27,476
228,093
39

BS3 Community Development
Notes to the financial statements
For the year ended 31 March 2025
1. Accounting policies
a) Basis of preparation
BS3 Community Development is a charitable company limited by guarantee registered in England and
Wales. The registered office address is The Southville Centre, Beauley Road, Bristol, BS3 1 QG.
The financial slatements have been prepared in accordance with Accounting and Reporting by
Charities.. Statement of Recommended Practice applicable to charities in preparing their accounts in
accordance with Ihe Financial Reporting Stsndard applicable in the UK and Republic of Ireland IFRS
102) (effective 1 January 2019) - {Charities SORP (FRS 102)), the Financial Reporting Standard
applicable in the UK and Republic of Ireland (FRS 102) and the Companies Act 2006.
BS3 Community Development meets the definition of a public benefit entity under FRS 102. Assets
and liabilities are initially recognised at historical cost or transaction value unless otherwise stated in
the relevant accounting policy note(s).
b) Going concern basis of accounting
The accounts have been prepared on the assumption that the charity is able to continue as a going
concern, which the trustees consider appropriate having regard to the current level of unrestricted
reserves. There are no material uncertainties about the charitys ability to continue as a going concern.
c) Income
Income is recognised when the charity has entitlement to the funds. any performance conditions
attached to the items of income have been met, it is probable that the income will be received and the
amount can be measured reliably.
Income from the govemment and other grants. whether 'capital' grants or 'revenue' grants, is
recognised when the charity has entitlemenl lo the funds, any perfomiance conditions attached to the
grants have been met, it is probable that the income will be received and the amount can be
measured reliably and is not deferred.
Income received in advance of goods and services being delivered, including nursery provision,
events and room hire is deferred until criteria for income recognition are met.
d) Donated services and facilities
Donated professional services and donated facilities are recognised as income when the charity has
control over the item, any conditions associated with the donated item have been met, the receipt of
economic benefit from the use by the charity of the item, is probable and the economic benefit can be
measured reliably. In accordance wth the Charities SORP {FRS 102), general volunteer time is not
recognised.
On receipt, donated professional services and donated facilities are recognised on the basis of the
value of the gift to the charity which is the amount the charity would have been willing to pay lo obtain
services or facilities of equivalent economic benefit on the open market,. a corresponding amount is
then recognised in expenditure in the period of receipt.
e) Interest receivable
Interest on funds held on deposit is included when receivable and the amount can be measured
reliably by the charity- this is normally upon notification of the interest paid or payable by the bank.
40

BS3 Community Development
Notes to the financial statements
For the year ended 31 March 2025
1. Accounting policies (continued)
fj Funds accounting
Unrestricted funds are available to spend on activities that further any of the purposes of the charity.
Designated funds are unrestricted funds of the charity which the trustees have decided at their
discretion to set aside to use for a specific purpose. Restricted funds are donations which the donor
has specified are to be solely used for particular areas of the charity's work or for specific projects
being undertaken by the charity.
g) Expenditure and irrecoverable VAT
Expenditure is recognised once there is a legal or conslructive obligation to make a payment to a third
party, it is probable that settlement will be required and the amount of the obligation can be measured
reliably.
Irrecoverable VAT is charged as a cost against the organisation and the costs are shared on the basis
of activity on a percentage of square meterage used. Irrecoverable VAT is included in 'running costs,
in note 6.
h) Allocation of central costs
Support and governance costs."
Support costs are those functions that assist the work of the charity but do not directly undertake
charitable activities. Govemance costs are the costs associated with the governance arrangements of
the charity. including costs of complying with the constitutional and stalutory requirements and any
costs associated with the strategic management of the charity's activities. These costs have been
allocated across the activities of the charity using square meterage and full time equivalent employees
of each activity, or funder's specific or agreed requirements, as cost drivers.
Centre costs..
Along with the allocation of support and govemance costs, the charity also apportions some of the
Centres, expenditure for buildings, running and staffing costs across the aclivities of the charity. This
full cost recovery method better reflects the true cost to the charity of each activity and the Centres.
The charity has developed percentage formulae based on square meterage for buildings costs, and
full time equivalent employees for running and staffing costs. These fomiulae are used as cost drivers
or those specific to funders requests or agreed requirements. Costs are then allocated back lo each
charitable activity. Formulae templates are adjusted annually to ensure a true reflection of the charity's
activities in its finances.
i) Tangible fixed assets
Depreciation is provided at rates calculated to write-down the cost of each asset to its estimated
residual value over its expeded useful lifetime. The depreciation rates in use are as follows..
Leasehold improvements
Fixtures, fittings and equipment
Land and buildings
20￿ straight line basis
25°/0 straight line basis
20A straight line basis (retaining land value of £275,000)
Items of equipment are capitalised where the purchase price is. or exceeds, £1,000.
41

BS3 Community Development
Notes to the financial statements
For the year ended 31 March 2025
1. Accounting policies (continued)
j) Impairment of fixed assets
At each reporting period end date. the charity reviews the carrying amounts of its tangible assets to
determine whether there is any indication that those assets have suffered an impaimient loss. If any
such indication exists. the recoverable amount of the asset is estimated in order to determine the
extent of the impairment loss, if any.
If the recoverable amount of an asset is estimated io be less than its carrying amount, the carrying
amount of the asset is reduced to ils recoverable amount. An impairment loss is recognised
immediately in the statement of financial activities. Impairment losses are charged as a direct
charitable cost to The Centres.
k) Stock
Stock is included at the lower of cost or net realisable value of non perishable goods for the School
Room café.
l) Debtors
Trade and other debtors are recognised at the setuement amount due after any trade discount offered.
Prepayments are valued at the amount prepaid net of any trade discounts due.
m) Cash at bank and in hand
Cash at bank and cash in hand includes cash and short term highly liquid investments with a short
maturity of three months or less from the date of acquisition or opening of the deposit or similar
account.
n) Creditors
Creditors and provisions are recognised where the charity has a present obligation resulting from a
past event that will probably result in the transfer of funds io a third party and the amount due to settle
the obligation can be measured or estimated reliably. Creditors and provisions are normally
recognised at their settlement amount after allowing for any trade discounts due.
o) Financial instruments
The charity only has financial assets and financial liabilities of a kind that qualify as basic financial
instruments. Basic financial instruments are initially recognised at transaction value and subsequently
measured at their settlemenl value with the exception of bank loans which are subsequenlly
recognised at amortised cost using the effective interest method.
p) Pension costs
The company operates a defined contribution pension scheme for its employees. There are no further
liabilities other than that already recoqnised in the SOFA.
q) Accounting estimates and key judgements
In the application of the charity's accounting policies, the trustees are required to make judgements,
estimates and assumptions about the carying values of assets and liabilities that are not readily
apparent from other sources. The estimates and underlying assumptions are based on historical
experience and other factors that are considered to be relevant. Actual results may differ from these
estimates.
42

BS3 Community Development
Notes to the financial statements
For the year ended 31 March 2025
1. Accounting policies (continued)
q) Accounting estimates and key judgements (continued)
The estimates and undedying assumptions are reviewed on an ongoing basis. Revisions to
accounting estimates are recognised in the period in which the estimate is revised if the revision
affects only that period, or in the period of the revision and future periods if the revision affects both
current and future periods.
The key source of estimation uncertainty that has a significant effect on the amounts recognised in the
financial statements is depreciation, as described in note 1 (i).
2. Prior period comparatives
2024
Total
Restricted Unrestricted
Income from:
Donations
Charitable activities
Early Education and Childcare
In Community & Older People's Services & Care
The Centres
Investments
37,907
26,197
64,104
1,772,039
1,772,039
285,709
98,980
1,232
285.709
98.980
1,232
Total income
323,616
1,898,448
2,222,064
Expenditure on".
Raising funds
Charitable activities
Eady Education and Childcare
In Community & Older People's Services & Care
The Centres
27,710
27,710
1,711,583
1,711,583
314.356
238,701
314,356
10,998
227,703
Total expenditure
325,354
1,966,996
2,292,350
Net income
(1.738)
(68,548)
{70,286)
Transfers between funds
(20,946)
20,946
Net movement in funds
(22.684
147,602
70,286)
43

BS3 Community Development
Notes to the financial statements
For the year ended 31 March 2025
3. Income from donations
2025
Total
Restricted Unrestricted
Donations - fundraising
Donations organisations
Donations - individuals
Donations - membership
Donations gifts in kind
Donations - unrestricted grants
10
33,058
6.333
10
40,444
12,680
20
41,458
300
7,386
6.347
20
41,458
300
Total income from donations
39,401
55.511
94,912
During the year, the charity received gifts in kind including, second hand IT equipment, Business
Planning from Cranfield Trust, small items of fumiture, website development from TickTeam and legal
advice from Bevan Brittan and Burges Salmon. Organisational donations included substantive
donations from Baileys Caravans for the continued support of our Food Projects in South Bristol.
Prior period Gomparative:
2024
Total
Restricted Unrestricted
Donations - fundraising
Donations organisations
Donations - individuals
Donations gifts in kind
Donations - unrestricted grants
5,816
25,341
6,750
5,816
39,442
10,466
4,380
4,000
14,101
3,716
4.380
4,000
Total income from donations
37,907
26.197
64.104

BS3 Community Development
Notes to the financial statements
For the year ended 31 March 2025
4. Income from Gharitable activities
2025
Total
Restricted Unrestricted
Early education and childcare:
Childcare income
50,000
2,091,862
2,141,862
Total early education and childcare
50,000
2,091,862
2,141,862
In Community, OPS & Ca￿.
Grants
225,611
225,611
Total In Community, OPS & Care
225,611
225,611
The Centres:
Grants
Rental, Room Hire & Café
Other
29,290
29,290
92,723
16.650
92,723
16,650
Total Centres
29,290
109,373
138.663
Total income from charitable activities
304,901
2,201,235
2,506,136
Prior period comparative:
2024
Totsl
Restricted Unrestricted
Eady education and childcare:
Childcare income
1,772,039
1.772,039
Total early education and childcare
1,772,039
1,772,039
In Community, OPS & Care:
Grants
285,709
285,709
Total In Community, OPS & Care
285,709
285,709
The Centres:
Grants
Rental and room hire income
Other
81,134
17,846
81.134
17,846
Total Centres
98,980
98,980
Total income from charitable activities
285,709
1,871,019
2,156,728
5. Government grants
The charity received grants from Bristol City Council for the period ending 31 March 2025 of £76,290
12024.. £93,341). There are no unfulfilled conditions or contingencies attached to these grants.
45

¢7)r￿•t
a> ¢0 o IYJ ¢Ei <0
ID CO U) O PIN
Lr) ¢5) Ln ID
(Otsl
CO Ln in ￿ csl Lr)
CY CD O) Lts
Q) C rlni
cfj to
(L) E
¢D CO(0￿(
f£g0)01
0?￿(￿
¢3) * Oi
CF) U)
IXJ
(nOcJ(icJLi￿C£

ON0)Q•f£*￿oN(£J
(Q(NO￿)Lr)oMcfj
a) ol a) r *Xiin o) a)
sj) ¢5)
J ￿ (
O)Lnoty
o In IJ) ¢Ji ¢ri In <0
ffjU)ry)￿lDL￿oN
OlnrCnLNOtyJQ)U)
fo￿(wO)￿-￿
(N O)
<J)
Ln Tt
) E
E5 0)￿¢￿)(￿ ' t£1￿CO0
rin0)¢
on
ID Tt
J SSJ
utr v) (
£c
v) ¢u
Ow
(nOOCiCJiiCit£Ci

BS3 Community Development
Notes to the financial statements
For the year ended 31 March 2025
Net movement in funds
This is stated after charging=
2025
2024
Depreciation
Operating lease payments
Trustees, remuneration
Trustees, reimbursed expenses
Auditors, remuneration:
Statutory audit (excluding VAT)
26,444
6,581
25,596
7,295
9,100
8,700
8. Staff costs and numbers
Staff costs were as follows:
2025
2024
Salaries and wages
Social security costs
Pension cosls
Non-salaried staffing costs
1.787,276 1,593,654
123,206
105,381
27,311
26,355
21,608
11.350
1,959,401 1,736,740
One employee (2024: one) received emolumenls of between £60,000 and £70,000 during the
current year.
Key management personnel of the charitable company comprise the trustees, CEO. Head of
Head of Eady Education and Childcare. Head of Communities, Head of Community
Development, Head of Finance and Operations. The total employee benefits of the key
management personnel were £210,089 (2024: £212,083).
Staff numbers were as follows:
2025
No.
2024
Average head count
Full time equivalent
97.30
67.14
93.79
64.56
48

BS3 Community Development
Notes to the financial statements
For the
ear ended 31 March 2025
9. Taxation
The charity is exempt from corporation tax as all its income is charitable and is applied for
charitable purposes.
10. Tangible fixed assets
Fixtures,
Leasehold & Freehold fittings and
improvements
equipment
Land and
buildings
Total
Cost
At 1 April 2024
Additions in year
389,118
42,407
238,104
1,345,321 1,972,543
42,407
At 31 March 2025
431.525
238,104
1,345.321 2,014,950
Depreciation
At 1 April 2024
Charge for the year
39,858
8.626
230,148
4,096
469.990
13,722
739,996
26,444
At 31 March 2025
48.484
234,244
483,712
766,440
Net book value
At 31 March 2025
383.041
3.860
861,609 1,248,510
At 31 March 2024
349.260
7,956
875,331
1,232,547
The Southville Centre (Beauley Road. Bristol) is on a 999 year lease from Bristol City Council.
The lease was signed in 1990 and is for a peppercom rent. The costs of renovating the site and
building were expensed in the year they were incurred, in line with accounting policies and
standards at the time. Included within land and buildings is land worth £275.000 which has not
been depreciated.
11. Stock
2025
2024
Stock - BS3 Café
2,849
49

BS3 Community Development
Notes to the financial statements
For the
ear ended 31 March 2025
12. Debtors
2025
2024
Trade debtors
Accrued income
53,237
7,940
68,724
8.705
61,177
77,429
13. Creditors: amounts due within 1 year
2025
2024
Bank loan
Trade creditors
Accruals
Deferred income.
Other taxation and social security
Other creditors
23,773
26,199
26,542
11,359
30,588
102,923
22,902
28,993
27,558
2,831
104,778
221,384
187,062
°Deferred income movemenls in the year"
2025
2024
At 1 April
Deferred during the year
Released during the year
50,000
27,347
50,000
At 31 March
27,347
Deferred income relates to funding re￿iVed in advance of entitlement being met. These will be
released in 2025-26 and 202&27.
50

BS3 Community Development
Notes to the financial statements
For the
ear ended 31 March 2025
14. Creditors: amounts due after 1 year
2024
2024
Bank loan
Bounce back loan
Deferred income
421,083
3,545
15,988
434,428
13.972
440,616
448,400
Analysis of debt maturity
Debt due after more than one year:
repayable between one and five years
repayable in five years or more
67,223
357,405
73,512
374,888
424,628
448,400
The charity undertook a twenty year loan with CAF Bank, in relation to the building, the Chessel
Centre, fixed for five years at 6.39 % in January 2023.
The charity secured a Government backed Business Interruption Payment - Bounce Back Loan
via the Cooperative Bank in a bid to secure future low interest loans should the organisation
require additional cashflow, in the early parl of Ihe pandemic. The loan was secured at 2.50/0
interest with no payments due within the first year of the loan.
15. Analysis of net assets between funds
Reslricted Designated
funds
funds
General
funds
Total
funds
Tangible fixed assets
Net current assets
Non current liabililies
1,248.510 1,248,510
412,641
518,702
(440.616) (440,616)
106.061
Net assets at 31 March 2025
106,061
1,220,535 1,326,596
Prior period comparative
Restricted Designated
funds
funds
General
funds Total funds
Tangible fixed assets
Net currenl assets
Non current liabilities
1,232,547 1,232,547
345,557
494,658
448,400
448,400
145.401
3,700
Net assets at 31 March 2024
145,401
3,700
1,129,704 1,278,805
51

BS3 Community Development
Notes to the financial ststements
For the ￿ar ended 31 March 2025
16. Movements in funds
Transfers
betsveen
funds
At31
March
2025
At 1 April
2024
Income Expenditure
Restricted funds
Communities Activities
In Community projects..
Community Webs
Community Connectors
In community projects
Knowle West - Sirona
BCC- Community Hub award
KWHP- Community Anchor
BS3 Community Care
Make it Local - Phase I, 11 &111
Home Support Project
Community Matters
BS3 Food Projects
BS3 Community Cupboards
BS3 Food Club
Feeding Bristol Household Support
Older people's services
St Monica's Digital Inclusion
Monday Club A4A plus
Grateful Society Digital Inclusion
Early education and childcare..
Toddler & Grandparent group
BCC EYP C8Pital Improvements
Organisational Building improvements
Organisational - Development
9.259
2,682
1.942
92.811
54.559
(93.462}
{50.4801
11,9421
(10.0001
15.0001
{3.200}
8,608
6.761
10.000
5,000
3,200
53.529
37,895
(34.373}
{27.233}
14.148}
19,156
10.662
4,148
16.231
11,860
1,026
4,784
15,612
6.380
(5.348}
(17.2831
(7.406}
15,667
10,189
3,010
13,010)
(16,1131
15,0001
31,337
5,000
1 S,224
17
7,181
50.000
21,290
33,000
17,0611
19.0031 {40.9971
(21.2901
21.293
137
7.950
19,657
145,401
344,302
1342.645} 140,997
106.061
Total restricted funds
Unrestricted funds
Designated funds:
Power to Change- Powering Up
BS3 Care
3,700
{3,700}
(24,260)
24,260
Total designated funds
3.700
24,260
27.960
General funds
1,129,704 2,233,638 12,183,804)
40,997 1.220.535
Total unrestricted funds
1,133,404 2.257,898
2.211.764
40.997
1,220,535
Total funds
1,278,805 2.602,200
2.554.409
1,326,596
52

BS3 Community Development
Notes to the financial ststements
For the ￿ar ended 31 March 2025
16. Movements in funds (continued)
Purposes of restricted funds
BS3 Community Webs (Social Prescribin9 service)
Funding from BNSSG ICB paid via Bridge View Medical (BVMI Primary Care Ne￿Ork IPCN)- The funding
pays for Link Workers who deliver Social Prescribing services. predominantly through BVM PCN surgeries.
BS3 Community Connectors
Test and leam project with multiple stskeholders, including VCSE and statutory. BS3 Community Connectors
are 'go to, people that are based in the community and who supporl people from that community lo connect
with each other and help build community- BS3 Community Connectors can support wilh the selling-up, as
well as access to, local activities, groups and services. Funding from BNSSG ICB via Knowle West Health
Park Company.
Knowle West - Sirona care & health
A letter of understanding exists lo enable the engagement of BS3 Community Development with the South
Bristol Locality Partnership Board to help support the development of communities thal live healthier and
fulfilled lives.
Knowle West- CommunityAnchor Organisation
The South Bristol Locality Partnership seeks to bring key VCSE (place-basedl Anchor organisalions and
services together to support communities so that people can live healthier and more fulfilled lives. Funding
from BNSSG ICB via Sirona care & health and then via Knowle West Health Park Company.
CommunityAwards & Grants
Discretionary funding from Reddiffe Parish for indiwduals that are economically vulnerable and grants to
support BS3 Communty Development with delivery of services to those individuals.
In Communlty proJe¢ts
General Community projects
General Community projects, including bul not exclusively, administrative and financial support to projects
such as 'Pass the Parcel" delivery of projects such as BS3's Stroll & Chat., And contributions that funders
such as Tesco and John James have provided.
Make it Local - BS3 Community Care
BS3 Community Care is an introductory service that matches local care seekers with local independent, sole
trader. care providers. This social enterprise project launched in July 2024. Initi81 funding was provided 8$
grants from Bristol City Council with income now being generated by this Community Business.
BS3 Community Home Support service
BS3 Community Home Support service is 8 partnership belween BS3 Community Development and Sirona
care & health to support people discharged from hospital on Pathway One and those on Planned Therapy,
who require some additional support to undertake basic household tasks andl or access their community.
Funding from Bristol City Council, Better Care Fund.
Community Matters Fund- BS3 Care
This was the National Grid Community Matters Fund {administered via Localgiving). The Fund focused on
boosting employability and supporting individuals to overcome barriers to entering the workforce. BS3
Community Care delivered a six-month project. It supported local residents who were exploring self-
employment or opportunities in the Ca￿ sector. including those retuming to work after extended periods of
absence.
53

BS3 Community Development
Notes to the financial ststements
For the ￿ar ended 31 March 2025
16. Movements in funds (continued)
Purposes of restricted funds
BS3 Community Food Club & Cupboards
BS3 Community run a membership food club and cupboards, supporting those on restricted incomes with
subsidised food and groceries. The projecl also receives generous donations in time and finances from
Baileys Caravans lo support the need of the local community. We received a £6.000 donation from them to
support our BS3 Food Projects.
Home Support Fund £5.16k=
Monday Club.. Provided nutritious meals (o)oked by our Café) along with social inleraclion. improving overall
wellbeing. Tuesday Club.. Reached a diverse demographic and ages. bringing people together over a
community lunch and allowing them to take away another meal, they can prepare at home and a recipe to
give the skills to prepare the food.
Monday Club- Older people's seNices
National Lottery Awards for AJI
The funding is to supwrt communities to build from their strengths, utilising our existing relationships and
knowledge of our older community. and connecting them with our younger communities through events such
as intergeneralional singsongs. We bnng people together on a regular basis. enabling relationships to build in
and across communities.
Feeding Bristol-winter Support Fund £1.880=
This project provided nutritious home cooked meals to those who have recently returned home from hospital,
those with health conditions and mobility issues, and those who are isolated or experiencing food poverty.
Grateful Society St Monicas Digital Inclusion:
Increased Digital Confidence.- The project was lo deliver confidence to navigate online services
independently, reducing their reliance on family members or caregivers. Including online Safety & Fraud
Prevention- Sessions included guidance on recognizing online scams. helping lo safeguard vulnerable
individuals.
Toddler & Grandparents group- TAG
A weekly inlergenerational play group for grandparents and loddlers run within Ihe Southville Centre. Funded
via donations and subscriptions.

BS3 Community Development
Notes to the financial ststements
For the ￿ar ended 31 March 2025
16. Movements in funds (continued)
Purposes of restricted funds
Organisational - Buildings improvement=
from Power to Change, Community Support Fund Capital grant with match funding. Supporting buildings
maintenance. improvements, and repair works- to enable the retention of existing customer base, increase
the potential activity and footfall, including more environmentally sustainable opts.ons for both centres.
Bristol Leap Community Energy Fund:
The fund aims to support the development of energy-related community projects in Bristol that will contribute
to the decarbonisation of Bristol. It sets out to.. Reduce the use of fossil fuels. Enable communities lo inleracl
wilh the Bristol heal network. Support communities to redu￿ their energy consumption. Supporting the
instsllation of Solar panels and associated projects within our Centres.
Bristol City Council Earty Years Capital Fund:
The grant funding supported the targeted expansion of places for Under 2s and Eligible 2-year-olds. The
Capital Fund was used for the expansion of under 2's room within the Chessel Centre to In¢￿aSe occupancy
8vai18bility to local eligible and working families.
Method Consulting restrictgd donation:
Method Consulting made a generous donation restricted towards the greening of our buildings.
Social Investments Business- Reach fund:
The grant is aimed al helping provide the final information that investors need before they can invest in
businesslsocial enterprise development.
Organisational - Development:
Access Reach Fund to support of the exploration of further nursery facilib'es in the BS3 area. to help with
engagement of Triodos bank and future developments.
Bristol City Council- Community Asset Fund:
The revenue grant was lo increase capacity for organisations to manage their assets for the long temi. The
grants contribute to better maintenance. financial management and future proofing.
Purposes of designated funds
Designated funds
BS3 Community Development designed some funds to act as match funding along with Designating
unrestricted funding from Power to Change- Powering up grant.
55

BS3 Community Development
Notes to the financial ststements
For the ￿ar ended 31 March 2025
16. Movements in funds (continued)
Prior period comparative
Transfers
between
At31
funds March 2024
At01 April
2023
Income Expenditu
Restricted funds
Communities Activities
In Community projects..
Community Webs
Community Connectors
BCC- Welcome Spaces
Knowle West - Sirona
Tech&Talk- ILOP
Hyper Local - ILOP
Alonely- ILOP
KWHP- Community Anchor
Quartet Community Anchor
Community Awards & grants
In community projects
BS3 Community Care
Make il Local - Phase 1,11 &111
Home Support Project
BS3 Food Projects
BS3 Food Club
Quartet Surplus FcK)d Club
Feeding Bristol Household Support
BS3 Community Cupboards
Older people's services
Monday Club
Sl Monica's Digital Inclusion
Early education and childcare..
Toddler & Grandparenl group
Organisational Building improvements
Organisational - Development
17.247
27,249
11,144
89,266
52,041
1,830
10.000
440
{98,1991
(76.6081
(13.2351
(10.0001
(2,801)
1812)
945
9,259
2.682
261
2,361
812
7,000
17.0001
16581
1135)
{5.654}
658
440
2,649
2,200
5.892
{2,5051
19451
1.942
23,187
50.850
43,342
{20.508)
(5,447}
53.529
37,895
10,327
5.000
24,920
(23.409}
15.0631
(3,0551
{39)
22
63
11.860
4.081
16.270
1,026
16,231
3,997
23,621
11,733
(17.732}
{20,611 }
2.002
3,010
17
24,376
15,000
3.751
{4.608}
12.7301
17,0501
857
121.6461
17
7,950
Total restricted funds
168,085 323,616
325.354
20,946
145.401
Unrestricted funds
Designated fvnds..
Power to Change- Powering Up
4.000
4,000
4.300
3,700
Total designated funds
4.000
4,000
{4.3001
3.700
General funds
1,177,006 1.894.448 (1,966,996}
25,246
1,129,704
Total unrestricted funds
1,181,006 1.898,448
1.966.996
20.946
1,133.404
Total funds
1,349,091 2.222,064
2,292.350
1,278.805

BS3 Community Development
Notes to the financial ststements
For the ￿ar ended 31 March 2025
17. Operating lease commitments
The charity had operating leases at the year end with total future minimum lease payments 8s follows=
2025
2024
Amount falling due-.
Within 1 year
Within 1- 5 years
6.581
8.880
7.295
15,461
15.461
22.756
18. Related party transactions
Trustees of the charity use the nursery Se￿iCe$ at BS3 Communty Development and these transactions 8re
carried out at arms length.
No other related party transactions occurred in the years ended 31 March 2024 or 2025.
57