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

Page
Trustees'
report
1-10
Statement
oftrustees'
responsibilities
Independent
auditor's
report 12-13
Statement
offinandal
activities 14
Balance sheet 15
Statement
ofcash flows
1B
Notes to the financial statements 17-27
The following
pages
do not form part ofthe financial statements
Detailed statement
of financial
activifies 28

We are enormously
grateful
to m
induded
the following:
We are enormously
grateful
to m
induded
the following:
any
foundations
an
any
foundations
an
d
trusts
for their con
fidence
In us
in this ex
ceptional
year,
Night Shelter Transformation
Fund
(Govt) Homelessness (yr 1 of 3)
lice Ellen Cooper Dean Charitable Foundation HIA, PFB, SMILE, BFB,CMA
bel Solicitors (fora Southampton dlsnt) FW Home f42,721
alenfine
Community
Trust
FW, HIA, PFB-CMA, BFB-CMA f37,000
BCP Food and Warmth
Funds (via
DCF) PFB,CFB f19,080
Dorset County Council Capital Fund BFB/Nourish f10,400
Awards for All Homelessness f10,000
Dorset County Council Revenue Fund BFB/Nourish f10,000
Society ofthe Holy Jesus Child FW CMA f10,000
Julia and Hans Rausing PFB f9,180
The Albert
Hunt Charitable
Trust
Homelessness f7,000
Udl Community
Fund
PFB,BFB,CMA f6,000
Benefact General
Grant
BFB/Nourish, PFB f5,500
Dorset Community
Foundation —GVC
Recovery work f5,000
Doiset Council - Household
Support
Fund R3 BFB/Nourish f5,000
Edward
Gostling
f5,000
Mazars Charitable
Trust
PFB f12,900
OPCC Relentless FW Home f5,000

Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
2023 2023 2023 2022 2022 2022
Notes 5 8 6 8 8 f
Iugtuuafmtm
Donations
and
lsgades 3 114,728 972,723 1,087,451 110,947 732,047 842,994
Charitable
activities
4 57,389 57,389 118 59,998 60,116
Investment
income
5 2,734 7,034 9,768 3,356 3,356
Total income 117,462 1,037,146 1,154,608 114,421 792,045 906,466 .
Ematu(Ihauur.
Raising funds 6 7,900 9,829 17,729 10,041 3,324 13,365
Charitable
activities
7 153,335 987,728 1,141,063 151,788 852,737 1,004,525
Other (1,500) (1,500) (348) (348)
Total expenditure 161,235 996,057 1,157,292 161,481 856,061 1,017,542
Net (expenditure)fincome
for the yearl
Net movement in funds (43,773) 41,089 (2,684) (47,060) (64,016) (111,076)
Fund balances at 1 April
2022 106,271 578,712 684,983 153,331 642,728 796,059
Fund balances at 31
March 2023 62,498 619,801 682,299 106,271 578,712 684,983

2023 2022
Notes 6 8
Fixed assets
Tangible assets 13 20,107 23,598
Current assets
Debtors 14 45,450 26,740
Cash at bank and In hand 621,242 835,725
666,692 682,465
Creditors: amounts falling due within
one year (4,500) (1,080)
Net current assets 682,192 661,385
Total assets less current liabilities 682,299 684,983
Income funds
Restricted
funds
16 619,801 578,712
Unrestricted
funds
62,498 106,271
682,299 684,983

2023 2022
Notes 6 6
Cash flows from operating acth/htes
Cash absorbed
by operations
20 (19,660) (105,973)
Investing activities
Purchase oftangible fixed assets (6,091) (16,575)
Proceeds on disposal oftangible fixed
assets 1,500 2,035
Investmentincome
received
9,768 3,356
Net cash generated
from/(used
In)
Investing acdvities 5,177 (11,184)
Net decrease
In cash and
cash equivalents (14,483) (117,157)
Cash and cash equivalents at beginning ofyear 635,725 752,882
Cash and cash equivalents at end of year 621,242 635,725

Unrestricted Restricted Total Unrestricted
funds funds funds
2023 2023 2023 2022
6 6 6
Interest receivable 2,734 7,034 9,768 3,356
Raising funds
Unrestricted Resbicted Total Unrestricted Restrkted Total
funds funds funds funds
2023 2023 2023 2022 2022 2022
6 6 8 8 5
Fundraising costs and
materials 7,900 9,829 17,729 10,041 3,324 13,365
7,900 9,829 17,729 10,041 3,324 13,365

Charitable Charitable
Activities Activtdes
2023 2022
6 8
Charitable activity expenditure 917,241 690,041
Share of support costs (see note 8) 198,465 263,766
Share of governance costs (see note 8) 25,357 50,718
1,141,063 1,004,525
Analysis by fund
Unrestricted funds 153,335 151,788
Restricted funds 987,728 852,737
1,141,063 1,004,525

Support costa
Support Governance 2023 Support costs Governance 2022
costs costs costs
f f f
Staff costs 19,944 19,944 43,373 43,373
Premises costs 95,314 95,314 173,217 173,217
Motor snd travel costs 24,794 24,794 21,921 21,921
General oflice costs 78,357 78,357 88,828 68,628
Legal and professional 5,413 5,413 7,345 7,345
198,465 24,333 222,798 263,766 50,718 314,484
Analysed between:
Charitable activities 198,465 25,357 223,822 283,766 50,718 314,484

The average
monthly
number ofemployees
during th
e year was:
2023 2022
Number Number
39
Employment
costa
2023f 2022
f
Wages end salaries 620,487 516,218
Social security costs 36,415 27,778
Other pension costs 34,576 27,417
691,478 571,413

Restricted Unrestricted
funds funds
2023 2022
Net (profi)/loss on disposal oftangible fixed assets (1,500) (348)
(1,500) (348)

13 Tangible fbt ed asset s
Fixtures and Equipment laoto rvehicles Total
tittle 9e
E f
Cost
At 1 April 2022 32,804 31,052 10,695 74,551
Additions 2,242 2,799 1,050 6,091
Disposals (1,265) (1,285)
At 31 March 2023 32,586 11,745 79,377
Depreciation and Impairment
At 1 April 2022 21,464 24,847 4,642 50,953
Depreciation charged in the year 3,395 4,411 1,776 9,582
Eliminated
In
respect ofdisposals (1,265) (1,265)
At 31 March 2023 24,859 27,993 8,418 59,270
Canylng
amount
At 31 March 2023 10,187 4,593 5,327 20,107
At 31 March 2022 11,340 6,205 6,053 23,598
14 Debtors
2023 2022
Amounts
falling due
whhln one year: 6 8
Other debtors 43,149 24,767
Prepayments and accrued Income 2,301 1,973
45,450 26,740

Movement
In funds
Movement
In funds
Balance at Incoming Resources Transfers Balance at
1 April 2022 resources expended 31 fdarch 2023
6 5 6 6 8
BCARS General 517 (129) (388)
ARCH (previously FW Home) 51,837 141,648 (183,379) 636 10,742
BCARS Stay Off The Streets 331 (83) (248)
Pools Foodbank 67,323 159,042 (128,379) (9,352) 88,634
Money Matters 26,231 39,006 (53,301) 11,936
Christchurch Foodbank 117,789 163,708 (164,363) 117,134
B(andford Foodbank 62,802 111,462 (67,723) 106,341
Smile 16,145 52,614 (63,739) 9,352 14,372
Wimborne
Foodbank
151,752 131,302 (111,504) 171,550
Town Pastors CHP 16,414 2,515 (4,527) 14,402
Recovery 1,831 55,453 (57,507) (223)
Life Centres 65,940 102,490 (109,187) 59,263
Hope Into Action 5,538 (1,975) 3,561
Southbourne Foodbank 23,889 (1,780) 22,089
Night Shelter Transformation Fund 50,000 (50,000)
578,712 1,038,645 (997,556) 619,e01
Movement
In funds
Balance at Incoming Resources Transfers Balance at
1April 2021 resources expended 1April 2022
6 6 6 6
BCARS General 890 (173) 517
ARCH (previously FW Home) 53,678 264,317 (266,158) 51,837
BCARS Stay OlfThe Streets 442 (111) 331
Pools Foodbank 101,762 70,549 (104,988) 67,323
Money Matters 13,353 40,922 (28,044) 26,231
Christchurch Foodbank 113,135 112,201 (107,547) 117,789
Blandford Foodbank 50,666 59,057 (47,121) 62,602
Smile 19,801 34,078 (37,734) 16,145
Wimbome
Foodbank
132,091 92,877 (73,216) 151,752
Town Pastors CHP 14,335 5,115 (3,036) 18,414
Conversations
Recovery 5,111 53,749 (57,029) 1,831
Ufe Centres 137,664 59,180 (130,904) 65,940
642,728 (792,045) (856,061) 578,712

2023f 2022f
Aggregate compensation 168,731 150,007
Other related party transactions

20 Cash generated
from
operations operations 2023
f
2022
6
Deficit for the year (2,684) (111,076)
Adjustments
for.
Investment
income recognised
in statement
offinancial activities (9,768) (3,356)
Gain on disposal oftangible fixed assets (1,500) (348)
Depreciation
and Impairment
oftangible fixed assets 9,582 9,517
Movements
in working
capital:
(Increase)
in debtors
(18,710) (150)
Increase/(decrease)
in
creditors 3,420 (560)
Cash absorbed
by operations
(19,660) (105,973)
21 Analysis ofchanges in net funds
At 1April 2022 Cash RowsAt 31 March 2023
6 6
Cash at bank and In hand 635,725 (14,483) 621,242
635,725 (14,483) 621,242
2023
2
Income and endowments
Donatlcns
and legacies
Legacies 10,043
Gnlnts - olgartlsadcns 690,688 558,703
Grants - Individuals
Donated goads, facltles
and services 395,713
~1050
~1087451
276,248
~842 994
Charitable
activities
Income from charitable
Property
rental Income
activities 20,646
~36743
~57389
43226
16690
~60 116
Investment
Income
Interest receivable
~9788 ~3358
Total Incoming
resources
~ft 54608 ~906466
Expenditure
Expenditure
on raising funds
Furfdrafsing
costs and materials
~17729 ~13385
Expenditure
on charitable
actlvffles
Wages and salaries 600,543 472,845
Social sscunty costs 38,415 27,778
Staff pension costs 34,578 27,417
Other staff costs 3,900
Gifts and grants paid out 191,537 I38,784
Activity and management costs 17,772 10,969
Events
Property
rentai expenses
7,692
~22 135
4,746
~7502
914,570 690,041
Support costs
Depreciation 9,582 9,517
Rent 48,884
Llgm and heat 15,857 11,345
Repalm 8 maintenance 32,573 113,324
Insurance 7,284 6,467
Other payroll costs 1,788 1,731
Motor Bftd travel costs 24,794 21,921
Other professional
fees
1,580 4,201
Telephone 5,805 7,674
Other oflke costs 1,880 3,461
Postage and stationery 7,446 9,955
Publlchy 4,800 5,365
Computer
coats
I7,450 5,849
Staff training 3,073 6,240
Subscrlplkns
Sad debts written
off
17,709
~2671
8,368
201,136 ~263 766
Governance
costs
Governance
wages and
salaries I9,944 43,373
Audit fees 3,500
Independent
examination
fees 1,614
Accountancy
fees
Legal and professknal
1,024
889
~573I
25,357 50,718
Other
(Profft)/Loss
on disposal
of tangkle fixed assets 1 500
1,500
Total expenditure ~ft 57 92 ~I,OI7542
Net Income 2 684 111,076