OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2023-03-31-accounts

Company no. 03107835 Charity no. 1049945

The Brigstowe Project Report and Unaudited Financial Statements

31 March 2023

Impact Report 2022/2023

----- Start of picture text -----
FAST-TRACK CITIES
----- End of picture text -----

“They have granted my leave!!!! I am thrilled it has been a long road but now it’s over. I want to thank you for all the help you have given me, I know for a fact that without your assistance we would still be fighting for my immigration status. Thank you is such a little word it doesn’t seem anywhere near big enough for all the support and help you have given us in our very dark times. Thank you from the bottom of our hearts for getting our lives back.”

Break Out Voices, Bristol Temple Meads bucket collection

“Because of the mentoring I’m able to say HIV out loud now, which I couldn’t even say before. I used to say ‘the you know what’. I feel a lot more confident in myself, I don’t feel so uptight. That’s what’s changed.”

Common Ambition Bristol Team

----- Start of picture text -----
Anti-Stigma March, London
----- End of picture text -----

“Thank you so much for all your time supporting me with all the necessary needs regarding my health, food, and wellbeing. I feel a lot better with your support and you bring me hope that living with HIV is not a death sentence, but a virus like any other.”

Vision

A world where people living with HIV and other long-term health conditions live long and healthy lives, free from poverty, stigma, prejudice and discrimination.

Mission

To enhance the quality of life for people living with HIV and other long-term health conditions.

Values

----- Start of picture text -----
Say U=U
Undetectable
=
ZERO Untransmittable
----- End of picture text -----

It’s a fact: people living with HIV, who have an undetectable viral load have ZERO risk of transmitting the virus to their sexual partners.

225

----- Start of picture text -----
Contents
An Overview from our CEO – Rami Ghali 4
Who are our Service Users 5
Equity, Diversity and Inclusion (EDI) Strategy and Action Plan 6
Advice and Support Service 7
Engagement Support Service 7
Migrant and Asylum Support Service 8
Positive Voices 8
One-to-One Peer Mentoring 9
All In Peer Support Group 9
HIV Awareness Training 10
Common Ambition Bristol 11
Fundraising and Campaigns 12
World AIDS Day 2022 12
Fast-Track Cities Bristol Initiative 13
Bristol’s First U=U Campaign 14
The Peer Partnership 14
The Peer Partnership – Type 2 Diabetes Peer Mentoring 14
The Peer Partnership – Long COVID Peer Mentoring 15
The Peer Partnership – Consultancy 16
The Peer Partnership – Training 16
3
----- End of picture text -----

An Overview from our CEO – Rami Ghali

Over the last year, Brigstowe has supported more people than ever. The number of people supported has risen from 273 to 489, which includes individuals who accessed our type 2 diabetes and long COVID services. Many of our HIV clients accessed multiple Brigstowe services.

World events over the last year have been tumultuous. In particular, the invasion of Ukraine in February 2022 has had a huge impact on our world. Obviously, those most affected are the Ukrainian people, but the cost-of-living crisis has affected people worldwide, especially the most vulnerable.

The cost of living has impacted on people’s ability to afford essential household bills. We are therefore very grateful to the Gilead Foundation for continuing to fund our Client Welfare Fund. This fund enabled us to meet the urgent needs of clients in severe financial hardship. These funds are awarded by our Advice and Support Service and our Migrant and Asylum Support Service.

These advice and support services are accredited through the Advice Quality Standard. Our biennial audit took place in March 2023. The auditor was extremely impressed with the quality of advice and how well the organisation is run. He has audited approximately 500 organisations and commented that Brigstowe is amongst the best.

The cost-of-living crisis has also had a big impact on Brigstowe itself. Our expenditure, much of which relates to staff costs, is rising, yet our funding is fixed and, in some cases, coming to an end. We are grateful to those funders who have recognised the precarious situation affecting charities and awarded Brigstowe a cost-of-living rise. We are working hard on fundraising to plug the gap so that we can ensure we continue to hold the equivalent of 3 to 6 months of expenditure in line with our reserves policy. This will ensure the future sustainability of Brigstowe and allow us to continue to provide support to our beneficiaries.

Over the last year, the impact of COVID-19 has eased. However, other viruses and conditions continue to greatly impact many individuals. This year Brigstowe has supported 250 people living with HIV, 141 with long COVID and 98 with type 2 diabetes. The Peer Partnership (the brand for our non-HIV work) now has a comprehensive range of one-to-one and group peer support services

that are transferable to different conditions and situations. We can deliver these services ourselves or provide consultancy to support other organisations to set up services.

Our newer HIV services are making great progress. Common Ambition Bristol (CAB) is a community-powered partnership programme that aims to increase HIV testing and reduce HIV stigma amongst African and Caribbean heritage communities. We’re so grateful to our community members and our other partners who make CAB so special. Attendance at our monthly community testing clinic at Charlotte Keel Health Centre is rising steadily along with outreach to barber shops, hairdressers, and other black businesses. More recently, in July 2023, we launched a second monthly clinic hosted by Montpelier Health Centre.

We started an Engagement Support Service in January 2022, working closely with HIV clinicians at Southmead Hospital to support people who are having difficulty engaging with their treatment. We’ve already seen the difference this service has made with many individuals now taking their medication as prescribed and achieving an undetectable viral load. This will have a hugely positive impact on their health outcomes and means that they can’t pass the virus on to sexual partners.

Finally, Brigstowe continues to work hard to achieve its vision: a world in which people living with HIV and other long-term health conditions and protected characteristics live long and healthy lives, free from poverty, stigma, prejudice, and discrimination. We continue to co-chair the stigma workstream for Bristol Fast-Track Cities, raise awareness of HIV through our World AIDS Day programme of events, which also included, for the first time, a two-week billboard and bus stop sign campaign, and, following our Equity, Diversity and Inclusion consultation last year, we have now published our strategy and three-year action plan on our website.

Rami Ghali, Chief Executive Officer

4

Who are our Service Users

Where Do They Live? *Data Not Collected for Long COVID

Service Accessed

----- Start of picture text -----
250
250
200
150 141
100 98
50
0
HIV Services Type 2 Diabetes Long COVID
Service Service
----- End of picture text -----

----- Start of picture text -----
Age
75-84
65-74 18-24
4% [4%]
25-34
55-64
1% 17%
19%
25%
30% 35-44
45-54
----- End of picture text -----

----- Start of picture text -----
Gender
Male
39%
Female
60%
1%
Non-Binary
----- End of picture text -----

----- Start of picture text -----
300
263
250
200
150
100
50 45 24
16
0
Bristol South North Somerset Other
Gloucestershire
----- End of picture text -----

----- Start of picture text -----
Ethnic Group
Latin
American
1% Asian
White Other
63% 5% 1%
19% African
6%
2%
3%
Mixed Heritage
Caribbean
Black British
Other
Sexuality Data Not Collected for Long COVID
Heterosexual
70%
25%
5%
Gay/Lesbian
Bisexual
----- End of picture text -----*

5

Equity, Diversity and Inclusion (EDI) Strategy and Action Plan

Following on from last year’s Equity, Diversity and Inclusion (EDI) Report, we now have our first EDI Strategy and Action Plan. It sets out Brigstowe’s commitment, vision and ambition to do more to create an inclusive society and workplace and outlines the commitments we are making over the next three years. This strategy is a ‘live’ document that can be adapted in line with the changing needs of our beneficiaries, volunteers, and the external environment.

For the full version of our EDI Strategy and Action Plan along with our EDI Policy, please scan this QR code or visit https://www.brigstowe.org/ - about/our values/

----- Start of picture text -----
EQUITY
The quality of
being fair and
impartial
DIVERSITY INCLUSION
Including people The action of
from a range including or being
of different included in a
backgrounds group or structure
----- End of picture text -----

YEAR 1 – 2023/24

YEAR 2 – 2024/25

YEAR 3 – 2025/26

66

Advice and Support Service

Our Advice and Support Service can help with a range of matters from finances to housing to employment. The service can be accessed by anyone living with or affected by HIV as many times as they need. We offer a person-centred service, which can range from one-off advice to regular meetings for those who need ongoing support. We aim to improve the quality of life and independence of those we assist.

Number of service users: 156

----- Start of picture text -----
Positive outcomes
Positive housing Positive financial accessing rights
outcomes: outcomes: and entitlements:
----- End of picture text -----

----- Start of picture text -----
Positive outcomes
Obtained a total of
Positive financial accessing rights Increased access
and entitlements: to work:
£79,145
118 169 11
cases cases cases through welfare
benefits and grants
----- End of picture text -----

“If there was no Brigstowe, I don’t know what I would have done, they’re there to support people.”

“She (support worker) worked a lot with me, very helpful and understanding. 10/10. I got the carpet down she was helping with, and my house never had gas or electricity, but she helped. It meant I had a working oven!”

“Before (accessing Brigstowe), I was sick and tried to apply for benefits and I was refused. Since my worker’s support, I’m getting all the support I need which to me is a very good service.”

Engagement Support Service

The Engagement Support Service launched in January 2022. The 2022 pilot was funded by the Rank Foundation and Bristol City Council, and the service has now moved into its second year with funding generously provided by Gilead and Bristol City Council Public Health.

Michael Engagement Support Worker

Engagement

----- Start of picture text -----
25+
individuals
----- End of picture text -----

To date, the rate of engagement with clients is well above our objective of 25 individuals in the year ending December 2023.

----- Start of picture text -----
16 Outcomes U=U (Undetectable = Untransmittable): Viral Load
clients have
become More importantly, our primary objective of helping 60% of clients achieve an
undetectable undetectable viral load is proving successful:
• Since the launch of the service in January 2022, at least 16 clients have
----- End of picture text -----

Attendance

Nearly ALL clients have shown considerable improvements in attendance

7

Reports of Improved Wellbeing

A young, single mother came to the service reporting a debilitating daily phobia of taking her HIV medication, resulting in 2 hours per day typically spent staring at her tablets and feeling nauseous at the thought of taking them. A rare case of eligibility for injectable treatment has resulted in successful bimonthly engagement and “worrying so little about my meds that I often forget I am even on them.”

Migrant and Asylum Support Service

This is a specialist service for individuals living with HIV who are seeking asylum, experiencing immigration issues, or have been trafficked. We offer a safe, confidential, and supportive space and ongoing emotional and practical support.

Clients worked with: 22

----- Start of picture text -----
Outcomes
4 clients were granted leave as a result of referring them to solicitors,
helping to gather evidence for their cases, and contacting MPs to
expedite cases
22 15 clients were supported in accessing education, volunteering,
or employment
clients
19 clients saw a reduction in poverty
----- End of picture text -----

“I feel sad that you are closing my file, but sad in a good way. I will never be able to thank you enough for everything that you did for me, and I will never forget you. The job that you guys do is life-changing, I went from a scared immigrant with no hope to a confident person with a future.”

Positive Voices

This service encompasses a range of different programmes all designed and delivered with people living with HIV to help and support other people living with HIV. Learning to live with HIV can be difficult and even overwhelming at times. It can help to speak to someone who has been in the same position and experienced similar challenges. With the COVID-19 pandemic still having an undeniable

impact during this reporting year, we are proud with what we have still been able to achieve. A huge thank you to all of our volunteer Peer Mentors for being so understanding and adaptable whilst maintaining their unwavering passion and dedication to supporting people living with HIV.

8

One-to-One Peer Mentoring

Our One-To-One Peer Mentoring Service enables individuals to meet regularly with a mentor who is living well with HIV. They can share experiences, provide emotional support, and discuss coping strategies in a safe and confidential space.

This year was especially exciting as we were able to recommence Clinic Peer Support at the HIV Clinic in Southmead Hospital. This service involves a peer mentor being present in a private room at the HIV Clinic offering peer support and taking referrals for Brigstowe and the Terrence Higgins Trust. We have a fortnightly presence and are working closely with the volunteers and clinicians to maximise referrals.

----- Start of picture text -----
9 4 3
mentors senior HIV Clinic
mentors mentors
----- End of picture text -----

----- Start of picture text -----
Outcomes
----- End of picture text -----

17 mentees fully completed the mentoring programme

Nearly 50% of clinic sessions attended resulted in a referral

“My ability to manage living well with HIV changed because I now know there is life after HIV. I used to be someone who skips medicines, and I was always sick, but now I’m happy and everything is going well.” – Peer Mentee

All In Peer Support Group

All In is our HIV Peer Support Group run in partnership with the Terrence Higgins Trust.

Following a consultation with our clients and volunteers, we implemented a series of changes to increase engagement with our All In programme. We are really happy to say that the take-up and attendance for these sessions have been excellent.

----- Start of picture text -----
4 2 67
social HIV-focused attendees
events sessions
----- End of picture text -----

9

Peer Support Self-Reported Outcomes (One-to-One Peer Mentoring and All In Peer Support Group)

----- Start of picture text -----
80
70 7068 34 people reported an increase in confidence and self-esteem
60 70 people reported an improvement in their mood
50 68 people reported an increase in forming close supportive
40 relationships and a reduction in isolation
34
30 17 people reported an increase in confidence in sharing their
20 17 [25] HIV status
10 25 people reported an increase in understanding of HIV and
related issues
0
----- End of picture text -----

HIV Awareness Training

HIV-related stigma is one of the main challenges facing people living with HIV. This training busts myths, dispels fear, and educates participants so people living with HIV can live in a world that doesn’t discriminate.

The training was delivered either digitally or face-to-face this reporting year. The delivery of digital training has been very successful, and all training has been well received. Sessions continue to be delivered with a Positive Speaker sharing their experiences of living with HIV.

----- Start of picture text -----
Outcomes
12
deliveredsessions 94% of attendees reported an increase in knowledge on how to get an HIV test
88% of attendees reported an increase in knowledge and
understanding of HIV issues
88% of attendees reported a positive change in attitude
around HIV issues
“I will feedback to colleagues that this training is essential in Primary Care and
the importance of being more conscious in phrasing and working around HIV.”
– HIV Awareness Training Participant
“I am more aware of language and how to challenge other people’s
negative language and stigma. It really helped hearing real-life
experiences rather than just facts and textbooks.”
– HIV Awareness Training Participant
----- End of picture text -----

1010

Common Ambition Bristol

Common Ambition Bristol (CAB) is a three-year community-powered project led by Brigstowe and the African Voices Forum (AVF), working in partnership with Unity Sexual Health, Bristol City Council and the University of Bristol (UoB) to improve HIV and sexual health services for people of African and Caribbean heritage in Bristol.

Community Testing Service

We launched Bristol’s only walk-in HIV and STI testing service dedicated to African and Caribbean heritage populations at Charlotte Keel Medical Centre in April 2022.

“If this clinic wasn’t here, I wouldn’t access services at all.” – Clinic Attendee

Outreach Work and Awareness-Raising

We implemented an outreach programme with 12 black-owned businesses, including barbers and community markets, with free provision of condoms and oral self-test kits, awareness raising, education, and myth-busting. So far, over 4,000 condoms have been distributed. We have hosted awareness-raising stalls at over 20 community events, including Life2020, Afrofest and the Black Business Showcase, and we have had multiple appearances on the radio, including Ujima, BCFM, BBC Bristol and BBC 1XTRA.

CAB Talk! Test! Protect! Film

‘Talk! Test! Protect!’ is a short film that we launched in October 2022 that was written by, filmed with, and produced by the community. The film aims to bust myths about HIV and sexual health. It stars members of the Common Ambition Team along with local actors and community members. We held an event called ‘Cinema Jam’ in collaboration with local community organisation DET to launch the film; the event increased clinic attendance by 300% that month!

You can watch the film on our website at www.commonambitionbristol.org.uk/videos.

“So proud of the work Aisha and her team are doing, the rest of the sector have to see the change it is having, and the impact will be felt for a long time.”

– Dr Cindy Farmer, Unity Sexual Health

Stay updated with all of our news by following us on socials or visiting the website via the QR code or at www.commonambitionbristol.org.

11

Fundraising and Campaigns

Donations from individuals, World AIDS Day organisations, £12,600 and trusts £33,288 £11,312 Bristol 10k and raised half marathon Regular giving from our “Friends £4,376

Regular giving from our “Friends of Brigstowe” £5,000

2022-23 was another great year for fundraising. We would like to take this opportunity to thank all the individuals and organisations who have donated, raised funds, and volunteered to help us achieve this phenomenal total, which will help us to continue to meet the needs of people living with HIV and other long-term health conditions.

World AIDS Day 2022

1 Bristol Health Partners headline sponsor

6 events

2 Over £4,000 raised, a huge thank you to Don’t Tell Your community Mother and the Queenshilling fundraisers for your amazing support 2 2 community choirs raised over £1,000 at Broadmead city shopping centre and Temple takeovers Meads station

We would like to pay tribute to all the individuals who had the courage to share their personal experiences during our 2022 World AIDS Day campaign.

1212

Fast-Track Cities Bristol Initiative

We are now in Year 3 of our action plan for Fast-Track Cities (FTC) Bristol. FTC is a global initiative to end the AIDS epidemic by 2030. By being a Fast-Track City, Bristol commits to delivering on the following:

----- Start of picture text -----
FAST-TRACK CITIES
----- End of picture text -----

95% of people living with HIV knowing their status

95% of people with diagnosed HIV on treatment 95% of people on treatment with suppressed viral loads (undetectable)

Bristol is Currently Achieving:

95% of people living with HIV knowing their status

99% of people with diagnosed HIV on treatment

98% of people on treatment with suppressed viral loads (undetectable)

Fast-Track City Bristol Tackling Stigma Work Group Achievements in Year 3:

13

Bristol’s First U=U Campaign

This year saw the very first U=U public campaign in Bristol. Billboards covered the city from Bedminster to Church Road to Easton to Stokes Croft and Gloucester Road; there weren’t many areas where you could not see one. In total, there were 33 external billboard sites and 100 posters in indoor venues.

Alongside this, we also had U=U messaging displayed at all bus stops.

The Peer Partnership

The Peer Partnership launched in November 2020 with the goal of taking the model of peer support that we have used for HIV since 2014 and applying it to other long-term health conditions and protected characteristics. Over the past year, we have undertaken new service delivery, consultancy work and training.

The Peer Partnership – Type 2 Diabetes Peer Mentoring

Our type 2 diabetes pilot ended in June 2023. This program saw peer mentors meet with individuals to share their experiences of living with the condition. The mentors provide mentees with the right information and support to help them learn more about type 2 diabetes and live well. Sessions have continued to be delivered with a blended approach of both digital and face-to-face. This year, in partnership with Sirona care & health, our peer mentors have been present at the course ‘Living with Diabetes’, delivered by Sirona care & health for people diagnosed with type 2 diabetes within the last 18 months. As part of the curriculum, our mentors shared their lived experience and provided support to the attendees.

----- Start of picture text -----
19
mentors
21
completed
relationships
----- End of picture text -----

Outcomes

71% of mentees reported an increased ability to maintain lifestyle changes

76% of mentees reported an increase in their knowledge of how to prevent problems with their health of mentees reported increased confidence in 95% being able to manage their diabetes

14

“My knowledge and understanding of diabetes, health and diet have increased significantly. I am better equipped to make decisions about food, which I wasn’t, prior to having a mentor.”

– Mentee

“Before the mentoring, I ate what I wanted, sugar and everything. [The mentor] has given me guidance on what to eat and what not to eat. I have lost 20kg through walking, being active and eating well. I take no sugar in tea or coffee now. I am aware that I am young, I have a long time to live with diabetes, and now I really understand it. The mentoring has also really helped me with my mental health. I have been isolated, and [the mentor] has helped me get out and into the community.”

– Mentee

The Peer Partnership – Long COVID Peer Mentoring

Our Long COVID Peer Support Pilot started in November 2021 and ended in April 2023. It supported participants to accept their current circumstances and improve their knowledge, confidence, and ability to manage the condition independently through peer support workshops and structured peer support groups in partnership with Sirona care & health.

----- Start of picture text -----
7
120 7 12
support groups
Peer Facilitator
participants workshops delivered
volunteers delivered
(each group consisted
of 6 sessions)
Outcomes
----- End of picture text -----

found them useful in helping them understand 94% their condition, with 80% saying they experienced considerable improvement in their knowledge of long COVID 100% would recommend the workshops to others in a similar situation 84% of participants saw an increase in their healthrelated quality of life following intervention, with 58% seeing an increase of over 10%

“What I’ve taken from this session is that I am not isolated, that others have had their lives impacted, and that good people are helping us.”

– Long COVID Workshop Attendee

15

The Peer Partnership – Consultancy

Step-Together Volunteering – We have supported the development of peer support for female ex-offenders in Manchester, including four days of consultancy and outside supervision for their peer support coordinator. Step Together was very happy with the service.

“The Peer Mentoring training delivered to our staff and volunteers was very well received, as well as the external supervision provided to our new Peer Support Coordinator. The drafting of our Terms of Service over several meetings enabled us to consider our needs every step of the way and we now have an extremely useful document to support our pilot programme, from recruitment and training through to delivery.”

– Operations Manager, Step Together Volunteering

University of Bristol (UoB) – We began our consultancy contract with UoB in June 2022 to provide students who identify as trans or non-binary with one-to-one peer support at the university. We completed this consultancy contract with the University at the beginning of the academic year in September 2022 and this service is now running for students.

Homerton CoRe Services – We have supported NHS services in Hackney to implement our long COVID peer support model into their long COVID clinical services. As well as the successful translation of our model into these services, we have been nominated for an award for Best Place-Based Partnership and Integrated Care Award in the HSJ Awards 2023.

Bristol After Stroke – We started to support Bristol After Stroke to implement peer support for stroke survivors in July 2023. This program will translate our type 2 diabetes one-to-one support model into a model for people living with the impacts of having experienced a stroke. It will be going live in October 2023.

The Peer Partnership – Training

Core Peer Mentor Training – The Peer Partnership has provided seven core trainings within Brigstowe and three external core trainings with Step Together, Homerton Long COVID Clinic, and the University of Bristol. We also have two further trainings booked for Autumn 2023. A total of 50 days has been spent organising and delivering training.

External Workshops – We have developed a range of training workshops for professionals and begun to deliver them. These include:

How to Design Peer Support

Delivered three times since September 2022 with participants from 25 organisations

Boundaries in the VCSE Workplace

Delivered five times since April 2023 – two sold-out Eventbrite sessions and three organisation-specific trainings, three further bookings have been made

100% of participants would recommend the training to others in a similar role

16

We would like to take this opportunity to thank our funders

Become a Friend of Brigstowe Everyone needs friends and we at Brigstowe are no different.

Brigstowe, Easton Community Centre, Kilburn Street, Bristol, BS5 6AW

Just £10 a month (the price of a cup of coffee a week) could be used to provide transport costs to one of our most destitute clients to access community services.

Tel: 0117 9555038

Web: www.brigstowe.org Email: info@brigstowe.org Twitter: @brigstoweinfo Facebook: www.facebook.com/brigstowe

To donate please visit: www.brigstowe.org/donate

Support people living with HIV and help raise awareness of HIV in Bristol by making a regular monthly donation to Brigstowe.

Registered Company No: 3107835 Registered Charity No: 1049945

17

The Brigstowe Project

Reference and administrative details

For the year ended 31 March 2023

Company number 03107835
Charity number 1049945
Registered office and Easton Community Centre
operational address Kilburn Street
Bristol
England
BS5 6AW
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:
Matthew Areskog appointed 1 September 2022
resigned 4 September 2023
Jonathan Downing appointed 13 June 2022
Dominic Eastham
Vicky Harwood
David Henshaw
Jeremy Horwood
Mark Hubbard appointed 13 June 2022
Carole Johnson appointed 22 June 2022
Sheila Ollis
Diane Perry
Simon Purkiss
Alison Scott
Thomas Sharkey
Chief executive officer Rami Ghali
Bankers The Co-operative Bank
14 Broadmead
Bristol
BS1 3HH
Independent Godfrey Wilson Limited
examiners Chartered accountants and statutory auditors
5th Floor Mariner House
62 Prince Street
Bristol
BS1 4QD

18

The Brigstowe Project

Report of the trustees

For the year ended 31 March 2023

The trustees present their report along with the financial statements of the charity for the year ended 31 March 2023.

The Impact Report and the Reference and administrative details set out on pages 1-18 form part of this report. The financial statements comply with current statutory requirements, the Memorandum and Articles of Association and the Statement of Recommended Practice - Accounting and Reporting by Charities (effective from January 2019).

Structure, governance and management

The Brigstowe Project is a charitable company limited by guarantee. Its objects and powers are set out in the revised Memorandum and Articles of Association adopted on 28 November 2018.

The organisation is governed by a Board of Trustees.

New trustees are normally recruited through advertisements amongst the charity’s service users and the wider community, as well as through existing members’ professional and personal contacts. All appointments are based on the need for particular knowledge, skills and experience.

All trustees are members of the company. Membership of the company is open to anyone aged 18 years of age or over who lives or works in the South West of England and who is interested in promoting the objects of the charity.

The members of the company elect trustees at an annual general meeting, though trustees may coopt additional trustees to hold office until the next annual general meeting. One third of trustees must retire at each annual general meeting, but a retiring trustee who remains qualified may be reappointed.

New trustees are provided with comprehensive information covering the charity and its work, together with the roles and responsibilities that they are expected to fulfil. Throughout their tenure, all trustees are encouraged to take part in relevant training and development events (funded by the charity as appropriate).

The trustees set the charity’s policies and take all major strategic decisions. Day-to-day operational decision-making is delegated by the trustees to the Chief Executive Officer, who reports to the trustees.

The major risks to which the charity is exposed, as identified by the trustees, have been reviewed and systems or procedures have been established to manage those risks.

Objectives and activities

The Brigstowe Project’s objects are:

19

The Brigstowe Project

Report of the trustees

For the year ended 31 March 2023

At the date of signing this report, the Trustees have applied to the Charity Commission to broaden the charity's objects so that we can help even more people.

We aim to enhance the quality of life for people living with or affected by HIV and other long-term health conditions in the West of England. To achieve this, our strategic objectives are as follows:

Plans for future periods

We have plans to develop and improve our services and activities. We want to help more people and to campaign for a more equal, tolerant and fair society.

During 2023/24 we will:

Public Benefit

The trustees have complied with the duty in section 4 of the Charities Act 2011 to have due regard to public benefit guidance published by the Charity Commission.

20

The Brigstowe Project

Report of the trustees

For the year ended 31 March 2023

Financial review

The charity made a surplus (net income) of £99,748 for the year (2022 - surplus of £109,957), with a surplus on unrestricted general funds of £7,363 (2022 – surplus of £84,873 including the £40,000 GSK IMPACT Award from The King's Fund).

The charity’s financial position remains healthy. At the year end, short-term investments and cash totalled £613,957 (2022 - £424,340). Net current assets have increased to £549,895 (2022 - £449,352). Total funds at the year end were £554,145 (2022 - £454,397), including restricted funds of £374,891 (2022 - £282,506). It should be noted these funds include £166,551 (2022 - £153,941) of grant income recognised in advance of its budgeted expenditure on services after the year end.

The majority of our income is from government and institutional funders. The funders and the services they are funding are identified in notes 3, 4 and 5 of the financial statements.

The vast majority (2023 - 96%, 2022 - 87%) of the grants and donations we receive are restricted to particular services and purposes. Grants for services increased from £472,901 for the year to 31 March 2022 to £550,214 for the year to 31 March 2023. This was primarily due to increased funding received for Common Ambition Bristol and additional funding for the Engagement Support Service that commenced at the end of the previous year. Other grants and donations have remained relatively steady at £97,264 (2022 - £91,161), with support from the public remaining strong in the face of the cost of living crisis: donations including gift aid were £28,882 (2022 - £38,081). Income from individual donors and fundraising events supports services not fully funded by government or institutional funders.

Income from charitable activities has increased to £114,345 (2022 - £70,323), reflecting more earnt under our contracts with Sirona Care & Health to provide peer support to people with Type 2 Diabetes and Long Covid. This income funds the provision of those services. Any surplus, together with income from non-charitable trading and interest on bank deposits provides valuable unrestricted funding to support the development of The Peer Partnership brand and pilot projects.

The charity had £411,215 (2022 - £270,978) of investments of cash on deposit at the year end. It is the trustees’ policy to invest reserves that are not immediately required into low risk fixed-term cash deposits in order to generate interest income for the charity. Due to the short-term commitments from some of our funders, no long-term investments are made; the maximum term on any deposit is 12 months. As well as rates of return, the trustees take social, environmental and ethical considerations into account when selecting deposit accounts for investment.

The principal risks and uncertainties facing the charity identified by the trustees and the related mitigations are:

These are not the only risks facing the charity. The trustees manage a risk register to monitor and manage risks.

21

The Brigstowe Project

Report of the trustees

For the year ended 31 March 2023

Reserves policy

'Free reserves' describes the charity's funds that are freely available to spend. It therefore excludes restricted funds (which may only be spent in accordance with the wishes of the relevant donors), any designated funds (which the trustees have committed to expend on particular assets or activities), or funds that could only be realised by disposing of fixed assets held for charity use.

The trustees view the charity's reserves as a 'buffer' to be employed in the event of unexpected costs or shortfalls in income. However, the level of reserves should not be excessive and unnecessarily limit the amount spent on charitable activities. Therefore, the trustees seek to balance the needs of future and current beneficiaries.

The trustees set the level at which reserves should be maintained after considering:

Since the charity is reliant on relatively few donors, the loss of any one is likely to result in a major impact on the charity's operations and beneficiaries. In addition, the trustees consider that the current economic climate and budgetary pressures being experienced by the charity's government funders increase the probability of a loss of funding and difficulties in securing new funding. In response to this increased funding risk, the trustees consider it prudent to maintain a higher reserve level than would be necessary in a more secure and stable funding environment.

The trustees have determined that there should be sufficient restricted or free reserves to cover between three and six months’ expenditure for each service. Given the significant restricted funds available for the advice and support services, this means that free reserves – which exclude the value of fixed assets – should be between £138,000 and £276,000.

Free reserves as at 31 March 2023 were £176,866 (2022 - £169,329). This is within the target range. Trustees are watchful for opportunities to apply reserves in productive ways to achieve the charity’s objects.

22

The Brigstowe Project

Report of the trustees

For the year ended 31 March 2023

Statement of responsibilities of the trustees

The trustees (who are also directors of the charity for the purposes of company law) are responsible for preparing the trustees' report and the financial statements in accordance with 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 Practice).

Company law requires the trustees to prepare financial statements for each financial year, which give a true and fair view of the state of affairs of the charity and of the income and expenditure of the charity for that period. In preparing those financial statements the trustees are required to:

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 enable 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 hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

The trustees are responsible for the maintenance 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 £10 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.

Independent examiners

Godfrey Wilson Limited were appointed as independent examiners to the charitable company during the year and have expressed their willingness to continue in that capacity.

Approved by the trustees on 15 November 2023 and signed on their behalf by

T M Sharkey

Thomas Sharkey - Chair

23

Independent examiner's report

To the trustees of

The Brigstowe Project

I report to the trustees on my examination of the accounts of The Brigstowe Project (the charitable company) for the year ended 31 March 2023, which are set out on pages 25 to 42.

Responsibilities and basis of report

As the trustees of the charitable company (and also its directors for the purposes of company law) you are responsible for the preparation of the accounts in accordance with the requirements of the Companies Act 2006 (‘the 2006 Act’).

Having satisfied myself that the accounts of the charitable company are not required to be audited under Part 16 of the 2006 Act and are eligible for independent examination, I report in respect of my examination of the charitable company's accounts as carried out under section 145 of the Charities Act 2011 (‘the 2011 Act’). In carrying out my examination I have followed the Directions given by the Charity Commission under section 145(5) (b) of the 2011 Act.

Independent examiner’s statement

Since the charitable company’s gross income exceeded £250,000 your examiner must be a member of a body listed in section 145 of the 2011 Act. I confirm that I am qualified to undertake the examination because I am a member of the Institute of Chartered Accountants in England and Wales (ICAEW), which is one of the listed bodies.

I have completed my examination. I confirm that no material matters have come to my attention in connection with the examination giving me cause to believe that in any material respect:

I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the accounts to be reached.

Alison Godfrey

Date: 16 November 2023 Alison Godfrey FCA Member of the ICAEW For and on behalf of: Godfrey Wilson Limited

Chartered accountants and statutory auditors 5th Floor Mariner House 62 Prince Street Bristol BS1 4QD

24

The Brigstowe Project

Statement of financial activities (incorporating an income and expenditure account)

For the year ended 31 March 2023

Restricted Unrestricted
Note
£
£
Income from:
Donations and legacies
Grants for services
3
550,214
-
Other grants and donations
4
71,923
25,341
Charitable activities
5
-
114,345
Other trading activities
6
-
9,825
Investments
-
4,208
Total income
622,137
153,719
Expenditure on:
Raising funds
-
22,084
Charitable activities
Advice and support service
124,224
174
Migrant advice and support service
37,550
-
Positive Voices
143,768
-
52
123,550
Common Ambition Bristol
165,846
-
Engagement support service
48,224
-
Other charitable activities
10,088
548
Total expenditure
8, 9
529,752
146,356
Net income and net movement in funds
10
92,385
7,363
Reconciliation of funds:
Total funds brought forward
282,506
171,891
Total funds carried forward
374,891
179,254
Peer support for non-HIV
long-term conditions		 2023
Total
£
550,214
97,264
114,345
9,825
4,208
775,856
22,084
124,398
37,550
143,768
123,602
165,846
48,224
10,636
676,108
99,748
454,397
554,145		 2022
Total
£
472,901
91,161
70,323
13,447
1,504
649,336
18,916
116,043
32,763
127,082
79,011
144,025
11,718
9,821
539,379
109,957
344,440
454,397

All of the above results are derived from continuing activities. There were no other recognised gains or losses other than those stated above. Movements in funds are disclosed in note 18 to the accounts.

The notes on pages 28 to 42 form part of these financial statements.

25

The Brigstowe Project Registered company number 03107835 Balance sheet

As at 31 March 2023

Note
Fixed assets
Tangible assets
13
Current assets
Debtors
14
Investments: cash equivalents on deposit
Cash at bank and in hand
Liabilities
Creditors: amounts falling due within 1 year
15
Net current assets
Net assets
17
Funds
18
Restricted funds
Unrestricted funds
General funds
Total charity funds		 £
39,236
411,215
202,742
653,193
(103,298)		 2023
£
4,250
549,895
554,145
374,891
179,254
554,145		 2022
£
5,045
74,848
270,978
153,362
499,188
(49,836)
449,352
454,397
282,506
171,891
454,397

The trustees are satisfied that the charity is entitled to exemption from the provisions of the Companies Act 2006 (the Act) relating to the audit of the financial statements for the year by virtue of section 477(2), and that no member or members have requested an audit pursuant to section 476 of the Act.

The trustees acknowledge their responsibilities for:

These accounts have been prepared in accordance with the special provisions applicable to companies subject to the small companies' regime.

Approved by the trustees on 15 November 2023 and signed on their behalf by

Dominic Eastham - Treasurer

The notes on pages 28 to 42 form part of these financial statements.

26

The Brigstowe Project

Statement of cash flows

For the year ended 31 March 2023

Cash used in operating activities:
Net movement in funds
Adjustments for:
Depreciation charges
Dividends, interest and rents from investments
Decrease in debtors
Increase / (decrease) in creditors
Net cash provided by operating activities
Cash flows from investing activities:
Dividends, interest and rents from investments
Purchase of tangible fixed assets
Net cash provided by investing activities
Increase in cash and cash equivalents in the year
Cash and cash equivalents at the beginning of the year
Cash and cash equivalents at the end of the year
Cash and cash equivalents comprises:
Investments: cash equivalents on deposit
Cash at bank and in hand		 2023
£
99,748
1,420
(4,208)
35,612
53,462
186,034
4,208
(625)
3,583
189,617
424,340
613,957
411,215
202,742
613,957		 2022
£
109,957
1,682
(1,504)
70,120
(43,381)
136,874
1,504
-
1,504
138,378
285,962
424,340
270,978
153,362
424,340

The charity has not provided an analysis of changes in net debt as it does not have any long term financing arrangements.

The notes on pages 28 to 42 form part of these financial statements.

27

The Brigstowe Project

Notes to the financial statements

For the year ended 31 March 2023

1. Accounting policies

a) Basis of preparation

The financial statements 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 the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 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.

The Brigstowe Project 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.

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 general funds held by the charity. There are no material uncertainties about the charity's ability to continue as a going concern.

c) 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 comprise income received to be used for particular restricted purposes specified by the donor or when funds are raised, less associated costs.

d) Income

Income is recognised when the charity has entitlement to the funds, any performance conditions attached to the item of income have been met, it is probable that the income will be received and the amount can be measured reliably.

Income received in advance of entitlement is deferred until criteria for income recognition are met.

For grants without performance conditions, entitlement usually exists when a written offer of funding is received by the charity. However, where a funder has the right to suspend grant instalment payments, only the first instalment is recognised on the formal grant offer, with subsequent instalments recognised on receipt.

Grants are included as income from charitable activities where these amount to a contract for services, but as donations and legacies otherwise.

28

The Brigstowe Project

Notes to the financial statements

For the year ended 31 March 2023

1. Accounting policies (continued)

e) Expenditure and irrecoverable VAT

Expenditure is recognised once there is a legal or constructive 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 activity for which the expenditure was incurred.

Costs of raising funds are associated with generating income from all sources other than from undertaking charitable activities. They consist of the costs of identifying and applying for funding and the costs of other trading activities.

Charitable expenditure comprises the staff and other costs attributable to activities that contribute to the achievement of the charitable objects. Items of expenditure which contribute to the output of more than one activity are allocated to each of the activities based on estimated staff time.

f) Allocation of support and governance costs

Support costs are those functions that assist the work of the charity but do not directly undertake charitable activities. Governance costs are the support costs associated with the governance arrangements of the charity, including the costs of complying with constitutional and statutory requirements and any costs associated with the strategic management of the charity’s activities. These support costs have been allocated between expenditure on charitable activities based on the proportion of direct staff time by each activity as follows:

2023 2022
Raising funds 1.5% 1.1%
Charitable activities
Advice and support service 27.2% 31.3%
Migrant advice and support service 6.9% 8.2%
Positive Voices 26.9% 31.0%
Peer support for non-HIV 13.1% 10.7%
long-term conditions
Common Ambition Bristol 12.5% 13.8%
Engagement support service 11.9% 3.9%

g) Tangible fixed assets

Tangible fixed assets are stated at cost less depreciation. Depreciation is provided at rates calculated to write down the cost of each asset to its estimated residual value over its expected useful life. The depreciation rates in use are as follows: Office equipment 25% reducing balance Fixtures and fittings 25% reducing balance

Fixed assets are reviewed for impairment where there are indications their service potential may be reduced. For example, an asset related to a specific activity will be reviewed for impairment when there are indications the activity may cease or be reduced.

29

The Brigstowe Project

Notes to the financial statements

For the year ended 31 March 2023

1. Accounting policies (continued)

h) Current asset investments

Current asset investments consist of cash held on deposit in interest bearing accounts. Such investments are measured at their fair value.

i) Debtors

Trade and other debtors are recognised at the settlement amount due after any trade discount offered. Prepayments are valued at the amount prepaid net of any trade discounts due.

j) 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.

k) 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 to 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.

l) Financial instruments

The charitable company 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 settlement value.

m) Pension costs

The company operates a defined contribution pension scheme for its employees. The pension charge represents the amounts payable by the charity to the scheme in respect of the year. There are no further liabilities other than that already recognised in the statement of financial activities.

n) 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 carrying 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.

The estimates and underlying 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. There are no key sources of estimation uncertainty that have a significant effect on the amounts recognised in the financial statements.

30

The Brigstowe Project

Notes to the financial statements

For the year ended 31 March 2023

2. Prior period comparatives: statement of financial activities

Income from:
Donations and legacies
Grants for services
Other grants and donations
Charitable activities
Other trading activities
Investments
Total income
Expenditure on:
Raising funds
Charitable activities
Advice and support service
Migrant advice and support service
Positive Voices
Common Ambition Bristol
Engagement support service
Other charitable activities
Total expenditure
Net income and net movement in funds
Peer support for non-HIV
long-term conditions		 Restricted
£
£
472,901
-
16,079
75,082
-
70,323
-
13,447
-
1,504
488,980
160,356
-
18,916
116,043
-
32,763
-
127,082
-
20,221
58,790
144,025
-
11,718
-
12,044
(2,223)
463,896
75,483
25,084
84,873
Unrestricted		 2022
Total
£
472,901
91,161
70,323
13,447
1,504
649,336
18,916
116,043
32,763
127,082
79,011
144,025
11,718
9,821
539,379
109,957

31

The Brigstowe Project

Notes to the financial statements

For the year ended 31 March 2023

3.
Income from donations and legacies: grants for services
Restricted
£
£
Advice and support service
Bristol City Council
79,460
-
Henry Smith Charity
31,532
-
North Somerset Council
8,228
-
South Gloucestershire Council
8,960
-
Bristol Wessex Billing Services Ltd
1,320
-
129,500
-
Migrant advice and support service
Garfield Weston Foundation
10,000
-
10,000
-
Wessex Water Community Fund
3,000
-
Quartet Foundation
-
-
Edward Gostling Foundation
-
-
Henry Smith Charity
7,737
-
Other charitable trusts
4,181
-
34,918
-
Positive Voices
National Lottery Community Fund
74,925
-
Henry Smith Charity
10,031
-
Bristol City Council
-
-
Sports England
-
-
South Gloucestershire Council
3,840
-
Bristol City Council Public Health
54,016
-
142,812
-
Quartet Foundation
-
-
Engagement support service
Gilead Sciences Ltd
44,000
-
Bristol City Council Public Health
18,984
-
62,984
-
Unrestricted
Peer support for non-HIV long-term
conditions
National Lottery Community Fund
(Awards for All)		 2023
2022
Total
Total
£
£
79,460
86,174
31,532
20,370
8,228
8,240
8,960
8,960
1,320
1,100
129,500
124,844
10,000
-
10,000
-
3,000
3,000
-
5,000
-
5,000
7,737
8,532
4,181
-
34,918
21,532
74,925
76,706
10,031
14,398
-
2,581
-
10,000
3,840
3,840
54,016
43,614
142,812
151,139
-
20,000
44,000
-
18,984
5,386
62,984
5,386

32

The Brigstowe Project

Notes to the financial statements

For the year ended 31 March 2023

3. Income from donations and legacies: grants for services (continued)

Restricted
£
£
Common Ambition Bristol
The Health Foundation
170,000
-
Client Welfare
Gilead Sciences Ltd
10,000
-
Total income from grants for services
550,214
-
All income from grants for services in the prior period was restricted.
Unrestricted		 2023
Total
£
170,000
10,000
550,214		 2022
Total
£
140,000
10,000
472,901

4. Income from donations and legacies: other grants and donations

Donations (including related gift aid)
Membership dues
Rank Foundation
Unity Sexual Health Project
Bristol Health Partners
Total income from other grants and donations
Prior period comparative:
Donations (including related gift aid)
Membership dues
Rank Foundation
The King's Fund GSK IMPACT Award
Total income from other grants and donations		 Restricted
£
£
3,554
25,328
-
13
8,719
-
50,000
-
9,650
-
71,923
25,341
Restricted
£
£
3,000
35,081
-
1
13,079
-
-
40,000
16,079
75,082
Unrestricted
Unrestricted		 2023
Total
£
28,882
13
8,719
50,000
9,650
97,264
2022
Total
£
38,081
1
13,079
40,000
91,161

33

The Brigstowe Project

Notes to the financial statements

For the year ended 31 March 2023

5. Income from charitable activties

Positive Voices
HIV awareness training
Sirona Care & Health
Total income from charitable activities
Peer support for non-HIV long-term
conditions		 Restricted
£
£
-
3,205
-
111,140
-
114,345
Unrestricted		 2023
2022
Total
Total
£
£
3,205
4,390
111,140
65,933
114,345
70,323

All income from charitable activities in the prior period was unrestricted.

6.
Income from other trading activties
Restricted
£
£
Charges for facilities
-
121
Challenge event fees (Bristol 10k)
-
666
Other income generating activities
-
9,038
Total income from other trading activities
-
9,825
Unrestricted		 2023
Total
£
121
666
9,038
9,825		 2022
Total
£
1,627
-
11,820
13,447

All income from other trading activites in the prior period was unrestricted.

7. Government grants

The charitable company receives government grants, defined as funding from Bristol City Council, North Somerset Council, South Gloucestershire Council and the National Lottery to fund charitable activities. The total value of such grants in the period ending 31 March 2023 was £258,413 (2022: £245,501 from Bristol City Council, North Somerset Council, South Gloucestershire Council, the National Lottery and Sport England). There are no unfulfilled conditions or contingencies attaching to these grants in 2022/23.

34

The Brigstowe Project

Notes to the financial statements

For the year ended 31 March 2023

8. Total expenditure

Total expenditure
Costs of raising funds:
Fundraising events and applications
Costs of charitable activities:
Advice and support service
Migrant advice and support service
Positive Voices
Common Ambition Bristol
Engagement support service
Other charitable activities
Total expenditure
Prior period comparative
Costs of raising funds:
Fundraising events and applications
Costs of charitable activities:
Advice and support service
Migrant advice and support service
Positive Voices
Common Ambition Bristol
Engagement support service
Other charitable activities
Total expenditure
Peer support for other long-term
conditions
Peer support for other long-term
conditions		 £
18,037
78,069
24,121
86,890
96,251
46,598
27,272
-
359,201
377,238
£
15,902
75,281
20,965
79,393
61,730
45,573
6,429
-
289,371
305,273
Direct staff
costs
Direct staff
costs		 £
1,737
4,837
2,903
15,716
7,395
100,143
2,704
10,636
144,334
146,071
£
1,664
1,322
1,407
8,602
3,871
81,036
418
9,779
106,435
108,099
Direct other
costs
Direct other
costs		 2023
Total
£
£
2,310
22,084
41,492
124,398
10,526
37,550
41,162
143,768
19,956
123,602
19,105
165,846
18,248
48,224
-
10,636
Support
costs (see
note 9)
150,489
654,024
152,799
676,108
2022
Total
£
£
1,350
18,916
39,440
116,043
10,391
32,763
39,087
127,082
13,410
79,011
17,416
144,025
4,871
11,718
42
9,821
Support
costs (see
note 9)
124,657
520,463
126,007
539,379

35

The Brigstowe Project

Notes to the financial statements

For the year ended 31 March 2023

9. Support costs

Support staff costs
Recruitment, training and other staff costs
Bookkeeping
Insurance
Premises costs
Office equipment and IT support
Photocopying, printing, stationery and postage
Telephone
Depreciation
Publicity
Networking and service development
Legal and professional fees
Other support costs
Fundraising consultants
Governance costs		 2023
Total
£
95,498
1,995
1,311
1,658
23,988
5,921
2,739
3,398
1,420
1,763
1,025
1,241
3,763
2,310
4,769
152,799		 2022
Total
£
73,489
387
2,438
1,515
18,560
12,839
1,286
2,496
1,682
4,368
-
1,265
1,431
1,350
2,901
126,007

36

The Brigstowe Project

Notes to the financial statements

For the year ended 31 March 2023

10. Net movement in funds

This is stated after charging:

Depreciation
Independent examiner's remuneration:
Independent examination (excluding VAT)		 2023
£
1,420
2,100		 2022
£
1,682
1,950

11. Staff costs and numbers

Staff costs were as follows:

Salaries and wages
Social security costs
Pension costs		 2023
£
414,815
33,192
24,729
472,736		 2022
£
340,438
18,717
19,607
378,762

No employee earned more than £60,000 during the current or prior year.

The key management personnel of the charitable company comprise the Trustees, Chief Executive Officer, Head of Operations and HIV Senior Advice and Support Worker. The total employee benefits of the key management personnel (including employer's pension and national insurance costs) were £112,500 (2022: £106,058).

Average head count 2023
No.
15.83		 2022
No.
13.75

12. Taxation

The charity is exempt from corporation tax as all its income is applied for charitable purposes.

37

The Brigstowe Project

Notes to the financial statements

For the year ended 31 March 2023

13. Tangible fixed assets

Cost
At 1 April 2022
Additions
At 31 March 2023
Depreciation
At 1 April 2022
Charge for the year
At 31 March 2023
Net book value
At 31 March 2023
At 31 March 2022
14. Debtors
Accrued income
Prepayments
Other debtors
15. Creditors : amounts due within 1 year
Trade creditors
Accruals
Other taxation and social security
Other creditors
Deferred income (see note 16)		 £
£
16,844
3,870
625
-
17,469
3,870
12,619
3,050
1,213
207
13,832
3,257
3,637
613
4,225
820
2023
£
32,795
4,334
2,107
39,236
2023
£
3,097
17,881
8,878
53,564
19,878
103,298
Fixtures and
fittings
Office
equipment		 Total
£
20,714
625
21,339
15,669
1,420
17,089
4,250
5,045
2022
£
69,999
3,099
1,750
74,848
2022
£
1,043
18,438
15,193
5,229
9,933
49,836

38

The Brigstowe Project

Notes to the financial statements

For the year ended 31 March 2023

16. Deferred income

Deferred income
At 1 April 2022
Deferred during the year
Released during the year
At 31 March 2023		 2023
£
9,933
19,878
(9,933)
19,878		 2022
£
44,480
9,933
(44,480)
9,933

Deferred income relates to contract income received by The Brigstowe Project in advance of provision of service and grant funds received where early spend is prohibited by the grant agreement wording.

17. Analysis of net assets between funds

Analysis of net assets between funds
Tangible fixed assets
Current assets
Current liabilities
Net assets at 31 March 2023
Prior period comparative
Tangible fixed assets
Current assets
Current liabilities
Net assets at 31 March 2022 (restated)		 £
1,862
398,407
(25,378)
374,891
£
2,483
306,948
(26,925)
282,506
Restricted
funds
Restricted
funds		 £
2,388
254,786
(77,920)
179,254
£
2,562
192,240
(22,911)
171,891
General
funds
General
funds		 Total
funds
£
4,250
653,193
(103,298)
554,145
Total
funds
£
5,045
499,188
(49,836)
454,397

39

The Brigstowe Project

Notes to the financial statements

For the year ended 31 March 2023

18. Movements in funds

Movements in funds
Restricted funds
Local Sustainability
Positive Voices funds
Common Ambition Bristol
Client Welfare
Engagement support
Other restricted funds
Total restricted funds
General funds
Total unrestricted funds
Total funds
Unrestricted funds
Information, advice and
support services
North Somerset capital grant
HIV awareness and stigma
reduction		 At 1 April
2022
£
132,548
1,676
86,694
53,513
341
8
6,884
-
842
282,506
171,891
171,891
454,397		 Income
£
167,972
-
142,812
170,000
10,000
-
71,703
50,000
9,650
622,137
153,719
153,719
775,856		 £
(161,628)
(419)
(139,864)
(165,356)
(10,088)
(2)
(48,172)
(4,223)
-
(529,752)
(146,356)
(146,356)
(676,108)
Expenditure		 £
-
-
-
-
-
-
-
-
-
-
-
-
-
Transfers
between
funds		 £
138,892
1,257
89,642
58,157
253
6
30,415
45,777
10,492
At 31 March
2023
374,891
179,254
179,254
554,145

Purposes of restricted funds

Information, advice and support services

For the provision of the advice and support service and the migrant advice and support service, including appropriate contributions to the charity’s overheads. This fund is the amalgamation of two funds reported separately in earlier years: the housing-related support fund and the information and advice, and the migrant advice and support services fund. Following the merger of the housing-related support service and information and advice service on 1 April 2018, there is no longer any substantive difference between the two funds.

40

The Brigstowe Project

Notes to the financial statements

For the year ended 31 March 2023

18. Movements in funds (continued) Purposes of restricted funds

Local Sustainability

To help The Brigstowe Project become more sustainable by reviewing and transforming the organisation’s operating models. The grant has been fully spent; the remaining balance represents the net book value of the fixed assets purchased with the grant and will be utilised as those assets are depreciated.

Positive Voices funds For the provision of peer support, recently diagnosed groups and HIV awareness training, including appropriate contributions to the charity’s overheads.

Client Welfare For the provision of emergency support for clients living with HIV. Support provided includes emergency payments for living expenses and the provision of laptops, mobiles and data packages.

Engagement support

Funding for the salary and development of a member of staff to work with clients that have stopped engaging with HIV treatment.

HIV awareness and stigma Funding for work related to HIV testing, promoting PrEP, Common reduction Ambition Bristol and other HIV awareness raising and stigma reduction work.

41

The Brigstowe Project

Notes to the financial statements

For the year ended 31 March 2023

18. Movements in funds (continued)

Prior period comparative
Restricted funds
All in
Local Sustainability
Positive Voices funds
HIV Awareness Raising
Common Ambition Bristol
Covid-19 Client Welfare
Engagement support
Other restricted funds
Total restricted funds
General funds
Total unrestricted funds
Total funds
Information, advice and
support services
Non-HIV peer support
development
Unrestricted funds
North Somerset capital grant		 At 1 April
2021
£
132,844
10,260
2,235
26,295
27,087
57,848
-
11
-
-
842
257,422
87,018
87,018
344,440		 Income
£
149,376
-
-
151,139
-
140,000
10,000
-
18,465
20,000
-
488,980
160,356
160,356
649,336		 £
(149,672)
-
(559)
(128,087)
-
(144,335)
(9,659)
(3)
(11,581)
(20,000)
-
(463,896)
(75,483)
(75,483)
(539,379)
Expenditure		 £
-
(10,260)
-
37,347
(27,087)
-
-
-
-
-
-
-
-
-
-
Transfers
between
funds		 £
132,548
-
1,676
86,694
-
53,513
341
8
6,884
-
842
At 31 March
2022
282,506
171,891
171,891
454,397

19. Related party transactions

There was no trustee remuneration in the current or prior period.

Two trustees were reimbursed £73 for travel expenses (2022 - £Nil).

Management used £50 (2022 - £215) of charity funds to purchase small gifts of appreciation for each of the trustees.

Details of key management remuneration is disclosed in Note 11.

42