Annual Report and Financial Statement 12 TrtofLtks to 31st A-sst 2023 Dondelion Time Charlty Numbar1156615 Company HUmr 4959632
Annual Report and Financial Statements 2023
Contents:
-
Reference and Administrative Details – Page 3
-
Trustees Report – Page 4
-
Independent Examiners Report – Page 25
-
Statement of Financial Activities – Page 26
-
Balance Sheet – Page 27
-
Statement of Cash Flows– Page 28
-
Notes to the Financial Statements– Page 29
-
Our Supporters – Page 42
==> picture [363 x 450] intentionally omitted <==
==> picture [50 x 51] intentionally omitted <==
2
Annual Report and Financial Statements 2023
Reference and Administrative Details
| Trustees | Dr Caroline Jessel – Chair |
|---|---|
| Sir Paul Carter | |
| Ms Philippa Daughtrey(appointed 7/02/2023) | |
| Dr Lesley Hanney | |
| Ms Bethan Morgan(appointed 7/02/2023) | |
| Mr Simon Norman | |
| Mr Richard Parkin(resigned 7/02/2023) | |
| Mrs Helen Stevens | |
| Mr Karthikeyan Vijayakumar | |
| Mrs Gillian Wilford | |
| Company Secretary | Jane Angell‐Payne BSc ACA DChA |
| Patrons | Sir Michael Morpurgo |
| Children’s Laureate and Author | |
| Isabel Hardman | |
| Journalist, Author and Presenter | |
| Company Registered Number | 4959632 |
| Registration Date | 11 November 2003 |
| Registered Charity Number | 1136613 |
| Registered Office | Dandelion Time |
| Elmscroft Cottage | |
| Charlton Lane | |
| West Farleigh | |
| Maidstone | |
| Kent | |
| ME15 0NY | |
| Independent Examiner | Amy Healey FCA CTA DChA |
| Lindeyer Francis Ferguson Limited | |
| Chartered Accountants | |
| Statutory Auditors | |
| North House | |
| 198 High Street | |
| Tonbridge | |
| Kent TN9 1BE | |
| Bankers | HSBC |
| 1‐5 Week Street | |
| Maidstone | |
| ME14 1QW |
==> picture [50 x 51] intentionally omitted <==
3
Annual Report and Financial Statements 2023
Decision Making Risk and Control
Dandelion Time Board is responsible for Strategy, Risk Management and Financial and Ethical Probity. Implementation of strategy and day to day operations are delegated to the CEO and the heads of each department who together constitute the Senior Management Team (SMT). The SMT attend every Board meeting. The Scheme of Delegation sets out responsibilities and authority limits.
The Board approves the Policy Framework and every policy prior to its implementation and the Risk Register is an agenda item at every meeting of the Board. Communications with the Independent Examiners LFF is initially through the Finance and Risk Committee who represent and make recommendations to the Board. The charity is registered with the Funding Regulator.
The Board has constituted Sub‐Committees which have clear terms of reference and whose membership must include at least two Trustees and a member of the SMT. Sub‐committee recommendations are taken to the full Board. During the year these sub‐committees were:
Remuneration Committee (Chair Gillian Wilford) – to consider staff pay and rewards
Strategic Premises Committee (Chair Paul Carter) – to oversee significant premises developments
Finance and Risk Committee (Chair Gillian Wilford) – to scrutinise finances and risk management and to develop governance frameworks
Development Committee (Chair Simon Norman) ‐ to oversee the development and implementation of strategy.
Board Effectiveness
Implementing actions from last year’s Board effectiveness review, Dandelion Time has recruited two new Trustees to enhance the breadth of skills on the Board.
==> picture [452 x 70] intentionally omitted <==
Equality Diversity and Inclusion
Dandelion Time has developed an action plan to help ensure that equality, diversity, and inclusion is integral to culture and processes both internally and externally. The plan is implemented through staff training, external communications such as the website, and through all processes such as recruitment, referrals, staff and volunteer management and fundraising. The Board includes a Trustee with lived experience from attending Dandelion Time which helps the charity scrutinise its performance through the eyes of the beneficiary and ensures accountability to the community and wider society. Both the Board and staff team members have a diverse range of life experiences.
==> picture [50 x 51] intentionally omitted <==
17
Annual Report and Financial Statements 2023
Dandelion Time positively impacts the lives of traumatised and neurodiverse children in Kent. Our therapeutic approach is family based, embedded in nature with a range of activities that engage head, heart, and hands. Therapeutic programmes have consistently achieved positive outcomes for highly disengaged children with complex histories involving abuse, neglect, and trauma.
==> picture [463 x 256] intentionally omitted <==
Demand for our programmes continues to increase and new staff have been recruited and trained to support more children and families across our three sites. Dandelion Time has responded to the needs of families with new ways of working by introducing multi‐family groups with similar needs and Saturday sessions.
In implementing the strategic plan, the Trustees expect the charity to adopt strong Environmental, Social and Governance procedures (ESG) and intend to align performance to globally and nationally accepted best practice and goals in these areas. This report explains social impact, our sustainability, our governance and our financial performance.
Our Activities and our Social Impact
Dandelion Time demonstrates social impact through our work with children and families, our people, both staff and volunteers and our relationships with our communities. Our key strategic aims are to make a lasting positive impact on the lives of vulnerable children and families and become a sustainable resource for local communities into the foreseeable future.
==> picture [484 x 62] intentionally omitted <==
==> picture [50 x 51] intentionally omitted <==
5
Annual Report and Financial Statements 2023
The Children and Families We Support
Dandelion Time supports children, young people and families affected by challenging life circumstances. Many children have been traumatised by abuse, domestic violence, or neglect. Some have fallen out of education or are in foster care.
% based on number of children with referral need 2023:
==> picture [440 x 114] intentionally omitted <==
Children referred to Dandelion Time have often experienced multiple adverse childhood experiences (ACEs). ACEs are potentially traumatic events that can occur in childhood (0‐17 years). These may include experiencing violence, abuse, or neglect, witnessing violence and abuse in the home or community and having a family member attempt or die by suicide.
ACEs are linked to chronic health problems, mental illness, and substance use problems in adolescence and adulthood. ACEs can also negatively impact education, job opportunities, and earning potential. A UK study reported that less than 10% of adults have four or more ACEs. At Dandelion Time over half of children who attend have 4 or more ACEs with many having between 6 and 11 ACEs. Improving outcomes for these children has a significant impact on their adult lives.
Referrals
Referrals are made by professionals from statutory and Voluntary & Community Sector (VCS) agencies for children in need of specialist support with their emotional and behavioural difficulties. Demand continues to grow, and referrals have increased by over 20% in the year to 206 children and families with multiple and complex needs. Over 60 children are
awaiting placement on the programme at the year‐end due to this high demand.
==> picture [301 x 201] intentionally omitted <==
==> picture [193 x 229] intentionally omitted <==
==> picture [50 x 51] intentionally omitted <==
6
Annual Report and Financial Statements 2023
The Programme
Over the last year, 162 Children aged 6‐14 and their carers have attended Dandelion Time’s therapeutic programmes, an increase of 16% over last year.
Number of children attending Dandelion Time by centre in 2022‐23
==> picture [426 x 148] intentionally omitted <==
From our Mid, East, and North Kent centres, we have supported each referred child and their carer/s in weekly sessions for up to 12 weeks. Individually and in small multi‐family groups they have cared for the farm’s animals and gardens, taken part in pottery, woodwork, cooking, and a wide range of creative crafts activities.
Post‐Pandemic
Many children and families continue to be impacted by the actions taken to manage the pandemic. Some children have been unable to successfully navigate a return to school. The high percentage of persistent absentees in schools is another driver of demand for our programmes and we have helped many young people and carers overcome their social isolation and engage more fully in their communities. Safeguarding concerns raised by Dandelion Time with Social Services remain much higher than pre‐pandemic.
Impact of Programmes
The programme has had a positive impact on the children and families attending and brought significant benefits to children with serious emotional and behavioural difficulties. Evaluation in the period has shown the programme has brought positive changes to children’s psychological wellbeing, self‐esteem, confidence, and resilience. Most children have re‐entered or engaged better with school, become less isolated and have reduced anxiety, fear, and improved emotional regulation.
As well as personal, emotional, behavioural and relationship ‘Goals’ which are set individually with families and scored at the start and end of the programme, we monitor and score a range of general outcomes for each child, through professional assessment/observations and feedback from carers. The programme has continued to bring about positive changes in children’s wellbeing.
==> picture [50 x 51] intentionally omitted <==
7
Annual Report and Financial Statements 2023
- % based on number of children with improvements in each outcome 2022‐2023:
==> picture [503 x 128] intentionally omitted <==
==> picture [503 x 42] intentionally omitted <==
Our People
At the end of the period, 23 staff were employed, a mixture of full and part‐time equating to 17.5 full time equivalents. A further 3 roles were filled at the beginning of September 2023. Staff are organised in departmental teams and because of the size of the charity many staff undertake activities in more than one department.
Alongside the staff team, Dandelion Time has benefited from the support of regular volunteers to deliver its work with children and families, care for the farm and animals, and support the fundraising and administration of the charity.
==> picture [425 x 296] intentionally omitted <==
==> picture [50 x 51] intentionally omitted <==
8
Annual Report and Financial Statements 2023
At the end of the year, 76 volunteers were engaged in regular volunteering. The children and families referred to Dandelion Time benefit significantly from the support of volunteers, without whom we could not deliver a cost‐effective and life‐changing service to so many.
Staff and volunteers benefit from ongoing development and support, attending regular ‘team’ days incorporating essential training (including safeguarding, diversity, health & safety), together with experiential crafts, therapeutic session engagement skills, and team building.
Our Volunteer Co‐ordinator provides ongoing support for the volunteer team, with regular events and social activities provided to bring volunteers together and promote a sense of belonging and appreciation of their contribution to our work.
==> picture [162 x 204] intentionally omitted <==
We promote and strive to achieve a happy and healthy work‐life balance for all our staff. Where practicable we offer flexible working arrangements to allow staff to work in a way that suits their individual lifestyles, for example, through hybrid working or condensed hours.
We encourage staff to fully understand and experience all aspects of Dandelion Time by joining other teams within the organisation from time to time. During the year, four operational staff joined a ten‐week programme of therapeutic sessions as support staff. The full staff team meets quarterly to share information, cross fertilise ideas, undertake toolbox training and learn new crafts together.
Staff are kept up to date through regular communications using different media and offered the opportunity to contribute to the development of the charity.
Our Community
Dandelion Time recognises the importance of the communities in which we operate and strives to build meaningful partnership with these communities.
Bringing Communities to Dandelion Time
==> picture [32 x 41] intentionally omitted <==
- Charities : We continue to grow close connections to a range of charities to share learning and support our families including mental health, substance misuse, domestic abuse, education music and mediation services. A partnership with FareShare supports our families by providing food donations.
==> picture [23 x 27] intentionally omitted <==
- Baby bump : We were delighted to welcome back foster carers and their babies from KCC in the summer to use our site when we were operating a reduced therapeutic programme.
==> picture [50 x 51] intentionally omitted <==
9
Annual Report and Financial Statements 2023
- Events – The year we were able to increase the number of events we have held, generating income, and raising the profile of the charity whilst enabling families who have been supported Dandelion Time to return. Events included a Foraging Course, Wreath Making and May Fayre. The May Fayre was attended by over 1,000 people and raised more than £11,000. We endeavoured to offer a flavour of Dandelion Time with lots of nature‐based crafts and animal tours offered free of charge. All families who had attended Dandelion Time were offered free entry. Additionally, there was a small celebration attended by the Mayor of Maidstone to mark the opening of a refurbished meeting room ‘Daisy Den’, an Afternoon Tea for our corporate partners and a summer celebration for those who had participated in the Seedling Challenge. We opened our West Farleigh site to the Hazlitt Theatre in August who put on an open‐air performance of Treasure Island. We will continue to grow this area of fundraising with an increased number of events planned for the next year.
Communities Supporting Us
Throughout the year we have been supported by a newly formed team of ambassadors who have attended events on behalf of the charity enabling the charity to increase it’s focus on this area. We are fortunate to have the continued support of many community organisations including churches, schools and community groups who not only raise funds for the charity but also provide volunteers at our events. Thanks should go to the Captain of Kings Hill Golf Club who has raised funds over his two‐ years as Captain.
We are grateful to have been nominated and supported by Tesco, Waitrose and the Co‐Op Local Community Fund enabling us to raise more than £11,000. Generous donations were also made to support our volunteer celebrations and our fundraising events.
Dandelion Time have seen a continued interest in our challenge events, popular with both individuals and corporate teams. Our supporters have taken on a range of challenges for Dandelion Time over the last year including climbing the Three Peaks, running Royal Parks, Brighton, and London Marathons, participating in Dragon Boat Races, Sky Dives and Tough Mudders.
We were delighted to have been selected by the Mayor of Maidstone as one of his chosen charities, raising funds for Dandelion Time. Fortuitously, the new Mayor of Maidstone has also chosen to support Dandelion Time. Both are real advocates of the work Dandelion Time does, and we are grateful that they have not only raised funds but chosen to support our events too. Helen Grant MP continues to offer her support to Dandelion Time.
==> picture [50 x 51] intentionally omitted <==
10
Annual Report and Financial Statements 2023
Dandelion Time in the Community
We have worked with: The Community Payback volunteer scheme; Village in Bloom; Evergreen group (older people visits/assistance); and a local quilting group who provide handstitched quilts for each child. Schools have provided music teachers and volunteers. We have made our premises available for use by the Parish Council, for visiting groups social events and celebrations.
Dandelion Time Communicating with our Communities
-
Open Mornings: In the year we held 6 Open Mornings at our Maidstone Hub, and for the first time held two at our North Kent site. These sessions led by our CEO were attended by potential referrers, parents, people looking for volunteering opportunities and potential supporters.
-
Media Coverage : Dandelion Time has continued to feature regularly on BBC Radio Kent, and in addition has appeared on ITV Meridian News, KMTV, parish magazines and online regional news sites.
-
Awards : Awarded ‘Outstanding Charity’ in Wards Estate Agent’s Children’s Charity of the Year and Wilder Kent Silver Award from Kent Wildlife Organisation.
-
Social Media: We have seen our social media following grow throughout the year, particularly on LinkedIn where we continue to interact with existing and potential corporate partners.
==> picture [405 x 304] intentionally omitted <==
==> picture [50 x 51] intentionally omitted <==
11
Annual Report and Financial Statements 2023
Social Impact ‐ Our Plans for the Future
Last year we said over 1-2 years we would:
-
Increase number of children attending current sites especially at North Kent and Ashford – achieving an increase of 16%
-
Commission an external evaluation of our child and family work – tenders received
-
Further improve therapeutic programme to deliver the best outcomes – introduced new ways of working – new programmes instated to meet specific needs for families
-
Develop and deliver training modules
-
Increase our presence in North Kent and Ashford areas, getting Dandelion Time better known and valued in these communities
-
Host May Fayre and other events that open the site to past families and the community with over 1,000 people attending our May Fayre
-
Develop replication models
-
Staff survey and action on improving engagement and increasing wellbeing
And in 3-5 years we will:
-
Open additional sites in the South‐East
-
Finalise a full package of training modules and handbook to encapsulate Dandelion Time methodology
-
Partner with other organisations to facilitate the delivery of training and family work regionally
-
increase dissemination of the Dandelion Time approach to professionals nationally
-
Increase use of the site by other agencies working with families and children
==> picture [522 x 33] intentionally omitted <==
12
Annual Report and Financial Statements 2023
Our Commitment to Sustainability & the Environment
Sustainability
==> picture [499 x 102] intentionally omitted <==
Dandelion Time supports the Sustainable Development Goals ‐ Sourc e: https://sdgs.un.org/goals
Dandelion Time activities contribute many of the UN goals;
-
1. No Poverty: Many of the children we support experience poverty. We support the family to address this and the child to positively engage with education to improve their life chances.
-
2. Zero Hunger: Where families do not have enough to eat or are eating food with poor nutritional content, we support them through our communal eating and harvesting to learn how to make the most of a tight budget. Supermarkets work with us to use up fresh produce that are near their sell by date and can help families in need too.
-
3. Good Health and Wellbeing: The core of our service is to support both physical and mental health and ensure the family has the tools to maintain good health and understand how to ensure wellbeing even when facing strong challenges.
-
4. Quality Education: Activities at Dandelion Time are often educational as well as therapeutic and rekindle inquisitiveness and love of learning in many children. Recovery from trauma and providing skills to address challenging situations enables a child to engage positively with education.
-
10. Reduced Inequalities: We work to reduce inequalities through an increased understanding of personal and social identity usefully set out as the social graces : GGRRAAACCCEEESSS : Gender, Geography, Race, Religion, Age, Ability, Appearance, Culture, Class, Caste, Education, Employment, Ethnicity, Spirituality, Sexuality, Sexual orientation.
==> picture [50 x 51] intentionally omitted <==
13
Annual Report and Financial Statements 2023
-
12. Responsible Production and Consumption: We produce food and look after animals on site modelling nurturing, responsible behaviours in everything we do. We try to avoid waste, use circular economy principles where possible and avoid all toxic products on the land.
-
13. Climate Action: Dandelion Time is working to ensure a minimal carbon footprint in all activities, while also educating staff, volunteers and services users by reconnecting with the natural world and understanding its value.
-
15. Life on Land: We manage our land for nature recovery and support a widening range of biodiversity. Our activities inspire families, staff and volunteers to care for all life on land and understand its importance to our health and wellbeing.
-
17. Partnerships for the Goals : Dandelion Time works in partnership with families who use the service to create hope and opportunity potential in their lives. Other active partnerships include our local communities, local authorities, the NHS, schools, social services, funding bodies, corporations, and other charities with a similar ethos.
Environment
Sustainable care for the environment is at the core of the Dandelion Time procedures on transport, land and buildings management, child‐centered activities, food production and consumption and waste management. The charity seeks to minimise any adverse environmental impact. The charity does recognise limitations in also meeting some legislative requirements, for example in using utilities such as power, water, and waste disposal.
Significantly, in recognition of its environmental efforts, Dandelion Time was awarded The Kent Wildlife Trust’s Wilder Kent Silver Award in July.
In particular this year Dandelion Time has;
-
Minimised the generation of waste through re‐use and effective recycling including the sale of donated second hand goods, the use of donated second hand equipment and repairing rather than replacing
-
Minimised travel footprint by encouraging working from home, walking, cycling, use of energy efficient and electric vehicles. Non‐front‐line staff now work on average 60% of their time from home and during the year we installed two electric vehicle charging points at our center.
-
Managing land on sustainable principles, creating wildlife habitats and diverse woodland. Soil health has been improved through extensive composting of organic waste.
-
Minimised use of chemical‐based cleaning products
-
Encouraged children and families to better understand our relationship with nature.
-
Trained staff and volunteers to develop and implement environmentally responsible approaches.
-
Completed a desktop energy review and are exploring the possibility of installing a domestic solar in conjunction with Hainsford Renewable Energy.
==> picture [50 x 51] intentionally omitted <==
14
Annual Report and Financial Statements 2023
Sustainability and Environment ‐ Our Plans for the Future
Last year we said over 1-2 years we would:
-
Undertake a desktop energy review at our Maidstone Centre
-
Implement a low carbon emission and efficient energy solution for our Maidstone Centre, reducing reliance on fossil fuels
-
Installation of electric vehicle recharging points
-
Move towards ‘no dig’ garden management
-
No pesticide use or use of natural pesticides by exception
-
Tree planting and woodland ground cover to improve wildlife habitat
-
Achieve planning permission for strawbale round room
And in 3-5 years we will:
-
Develop and implement a plan to minimise travel for beneficiaries to branches
-
Recruit staff and volunteers locally for satellite sites to minimise travel
-
Promote and demonstrate affordable healthy food choices and diets through all areas of our work
-
Expand work and training opportunities for volunteers in all areas of our activities
-
Building of strawbale roundhouse using natural materials
==> picture [478 x 338] intentionally omitted <==
==> picture [50 x 51] intentionally omitted <==
15
Annual Report and Financial Statements 2023
Our Governance
==> picture [485 x 316] intentionally omitted <==
----- Start of picture text -----
Source: Charity Governance Code Steering Group
Source: Charity Governance Code for smaller charities
----- End of picture text -----
Dandelion Time is committed to the Charity Governance Code developed by the Charities Code Steering Group which complements the guidance and legislation provided by the Charity Commission and Statute. The code recognises that good governance is fundamental to a charity’s success and provides guidelines and rationales.
Organisational Purpose
Last year the Trustees and staff have worked together to refresh the Vision, Purpose and the Values of the organisation adopting an inclusive approach to ensure they are owned by everyone. This year the charity has been developing the strategy to take the charity to 2029. Two employees from the therapeutic team and finance team developed and evaluated strategic options and were mentored by Stephen Elsden the CEO of Compaid via Charity Mentors Kent & Medway.
Leadership & Integrity
At quarterly Board meetings Trustees are updated about the activities of the charity, consider, and develop strategy and review and agree the many policies which govern the charity. During some Trustees and the Senior management Team have received training on Ethical approaches and have developed an Ethics Policy to help the organisation consider ethics in all internal and external relationships. Incidents are reported to the board and lessons learnt implemented. There have been 13 incidents reported this year and none are considered a Serious Incident.
==> picture [50 x 51] intentionally omitted <==
16
Annual Report and Financial Statements 2023
Trustees Report
The Trustees (who are also the directors of the company for the purposes of company law) present their report together with the unaudited financial statements for the year ended 31 August 2023. The financial statements have been prepared in accordance with the accounting policies set out in the notes to the financial statements and in accordance with the governing document, current statutory requirements and the provisions of "Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102)" (effective 1 January 2019) ‐ (Charities SORP).
Since the charity 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.
The reference and administrative details on page 3 form part of this report.
Background
Based in Kent, Dandelion Time provides nature‐based therapeutic programmes for children with serious emotional and behavioural difficulties and their families. Our purpose is to help children to overcome trauma and associated emotional issues, develop in confidence and self‐esteem, have stronger relationships with those who care for them, and be better equipped to engage well with school, at home and in the community.
==> picture [449 x 143] intentionally omitted <==
The Trustees have been developing a Strategic Plan for the charity from 2024 to 2029, that will build on the growth achieved in previous years. In addition to an expansion in our programme delivery across the county, we will communicate and promote the Dandelion Time therapeutic approach to working with traumatised children and families to a national audience, aiming to generate interest in the approach across the country. This will include steps to:
-
Increase the number of children and families attending Dandelion Time
-
Significantly increase dissemination of the Dandelion Time approach to professionals nationally
-
Increase geographical reach and achieve efficiencies through partnerships with other organisations
==> picture [50 x 51] intentionally omitted <==
4
Annual Report and Financial Statements 2023
Openness and Accountability
Our website and the publicly available Annual Report and Accounts are very open about what the charity does, how the charity operates and our plans the future. The Complaints Policy and Privacy Policy are published on the website. There have been no complaints this year.
Governance ‐ Our Plans for the Future
How we are doing on the two-year plan shared last year :
-
Recruit additional Trustees with lived experience and with expansion implementation experience
-
Use the National Risk register to consider the impact of any risk and challenges that might
-
cause UK wide disruption
-
The Development Committee fully operational
-
Update Safeguarding Adults Policy and Equality and Diversity Policy
-
Implement a new training matrix for Trustees
-
Widen employee responsibility in the development of strategic options
-
Develop organisational succession plan
And in 3-5 years we will:
-
Create new Strategic Plan
-
Repeat Board Effectiveness review
-
Recruitment of Trustee with Statutory Agency commissioning experience
==> picture [50 x 51] intentionally omitted <==
18
Annual Report and Financial Statements 2023
Financial Sustainability and Financial Review
Income Generation
Income is generated from a diverse range of sources.
==> picture [362 x 248] intentionally omitted <==
Donations, Events and Retail ‐ Giving
Total donations including gift aid were £238,974 (2022: £272,575) with biggest decreases in individual donations, this is consistent with findings in other charities as individuals adjust their finances to cope with the cost‐of‐living crisis.
==> picture [446 x 255] intentionally omitted <==
==> picture [50 x 51] intentionally omitted <==
19
Annual Report and Financial Statements 2023
Most of the donations were unrestricted funds and helpfully the small number of restrictions were to our family programmes and essential site development activities.
The Big Give Christmas Challenge raised over £48,000 (including Gift Aid and offline donations) our highest total yet.
Throughout the year, Dandelion Time’s corporate partners have continued to play a vital role, supporting the charity in multiple ways. This includes selecting us as charity of the year, participating in Dandelion Time’s inaugural Seedling Challenge, encouraging employee fundraising, taking on challenge events, sponsoring our May Fayre, displaying our collection pots, and volunteering on site. We hosted 21 corporate team days attended by employees from 16 different organisations. We are especially grateful to Fidelity International who have supported Dandelion Time for almost 6 years and Enterprise for their continued support. A full list of our generous corporate partners is given at the end of this report.
In addition, we are thankful to Steadline for completing works at our Maidstone Hub, creating a tarmac parking area, and providing essential disabled access free of charge and to Openreach for installing top speed fibre broadband, benefiting all aspects of our work.
Grants
Grants from Trusts & Foundations contribute just under half our income and provide a firm foundation from which other fundraising can build. Dandelion Time is equally grateful to both Trusts that have offered us multi‐year grants or have supported us several times, and Trusts that have discovered our work with families this year. We have delivered on all the grants we have received and keep our supporters informed with clear reports detailing the outcome of the grant.
We are grateful for support from National Lottery Community Fund, BBC Children in Need, Raise Your Hands, Kent Community Foundation and Help for Children who raise money from the public and corporate organisations. A full list of our supporters is given at the end of this report.
==> picture [374 x 245] intentionally omitted <==
==> picture [50 x 51] intentionally omitted <==
20
Annual Report and Financial Statements 2023
==> picture [488 x 86] intentionally omitted <==
There were few capital grants totalling £4,704 (2022: £42,000) this year as most of the site development is complete. We were particularly pleased in the increase of operating grants to £387,163 from the £318,574 received last year after a small decline last year. Most of the restricted grants were for family programmes and we were also pleased to receive grants to help develop a new website and for external support for an Income Generation Strategy to be completed next year. We are aware that the lead time on grants from Trusts and Foundations is rarely less than three months and quite frequently 6‐9 months and we had many applications under consideration at the year end to support the charity next year.
Statutory Agency and Placement
Statutory Agency and placement income was received in the form of grants and contracts and totalled £184,051 compared to £158,320 in 2022. This growth was mostly due to increased grants from The Kent Police and Crime Commissioner and the Ministry of Justice, to support victims of domestic abuse, and contract income from Virtual Schools Kent to support children in foster care. We are also indebted by continuing support from schools who fund children and families to attend our programmes.
==> picture [441 x 280] intentionally omitted <==
==> picture [50 x 51] intentionally omitted <==
21
Annual Report and Financial Statements 2023
Expenditure
Total expenditure has increased again this year to £778,237 (2022: £716,135) largely driven by recruitment to reach our planned complement of staff, particularly in programme delivery and due to inflationary pressures. Staff costs are 76% of our total costs and these rose by £67,683 more than the difference between the two years total expenditure. This increase was a mixture of recruitments and a Trustee proposed, across the board pay rise of 6%. Whilst this was below inflation for the period it was in line with pay offers across the public and VCSE sector and Trustees recognised that the staff are not well paid and the impact of inflation was impacting disproportionately on their cost of living. Most other costs were closely managed and property costs declined as the new site became established.
Fundraising costs including support cost recovery declined slightly to £164,079 (2022: £167,993) this year. The return on investment of 2.25 times for giving and 8.6 times for grants and statutory contract, both including support costs compares well for charities.
The cost of delivering the family programmes at £591,249 (2022: £519,135) has increased again due almost totally to an increase in staff costs and this is to be expected when the number of families supported increased by 16%.
Support costs are completely stable at £175,406 (2022 £175,086). This is due to careful budget controls, reusing preloved equipment and using staff across programme delivery areas where appropriate.
To manage future costs department leads have been given more responsibility for their expenditure budgets.
Fixed Assets
The Dandelion Time centre at West Farleigh is rented on a 30‐year, from 1 April 2020, lease by Rookery Estates. The lease is restricted to use by the charity and is not transferable and is not capitalised as a fixed asset. The other sites are rented on a short‐term basis.
The Fixed Assets mostly comprise capitalised renovation work to the West Farleigh site, these have no market value but will provide therapeutic, training and operational space for the charity over the period of the lease.
Reserves
Total reserves at the year‐end were £1,242,049 (2022: £1,181,930) these comprised a mix of unrestricted, designated and restricted funds. The Trustees are satisfied that the level of reserves is currently sufficient to ensure continuation of programmes, provide therapeutic space and enable some investment in the Dandelion Time expansion strategy.
The General Fund stands at £442,495 (2022: £391,061) at the year end. The small increase is welcomes as we expect our costs to increase next year. The operational budget for the year to 31 August 2024 is £986,506 and this unrestricted fund is equal to 5.4 months of this budgeted expenditure. In 2022 it was 5.5 months so unrestricted reserves have been maintained however this is slightly below the unrestricted reserves policy of 6 months set by the Trustees to ensure completion of work with all
==> picture [50 x 51] intentionally omitted <==
22
Annual Report and Financial Statements 2023
attending families and children. Nevertheless, taken together with restricted funds for children and family work the Trustees are satisfied with the level of unrestricted reserves this year.
Restricted funds at the year‐end were £176,042 (2022: £140,483). Of these £34,150 is restricted to site development and strategic planning activities that will be implemented in the next 12 months. The remainder is restricted to delivering specific elements of our family programmes directly or through recruitment of caseworkers.
Designated funds comprise a further £36,041 towards site related expenditure, the Trustees consider this necessary to make the site more environmentally friendly and sustainably cost effective, there will also be investment in branch sites.
The designated fund for Expansion Strategy of £100,000 is unused in the year as Dandelion Time has focussed on delivering programme work to as many children and families as possible. Implementation of the expansion strategy has been stepped up from September 2023 and partnerships with other organisations and with schools are being explored, these pilots will require investment and we expect to begin to use the Expansion fund to enable this.
The final designated fund is a fixed asset fund of £486,971 (2022: £495,281) which mirrors the fixed assets on the balance sheet and is not expendable.
Financial ‐ Our Plans for the future
Last year we said over 1-2 years we would:
-
Implement our Income Generation Strategy
-
Increase income generation resources, recruiting Director of Fundraising and Bid Writer
-
Develop further income generating partnerships with our Corporate Supporters
-
Increase Statutory Agency funding through commissioning‐ we were delighted to secure an SLA with Virtual Schools Kent for both this year and next year
-
Make reserves work harder by investments that meet our ESG values at appropriate risk levels
-
Improved budgetary control
-
Develop volunteer force in all aspects of the charities work – volunteer numbers have increased by 38%
-
Development of Financial Strategy to ensure continuing financial sustainability and to maintain reserve policy in an expanding organisation
And in 3-5 years we will:
-
Achieve multiyear commissioned contracts at different branches
-
Create sustainable development through partnerships with other organisations working with children
-
Sustainable revenue stream from training
-
Step Change in Event and Corporate Sponsorship
==> picture [50 x 51] intentionally omitted <==
23
Annual Report and Financial Statements 2023
Statement of Trustees’ Responsibilities
The trustees, who are also the directors of the company for the purposes of company law, are responsible for preparing the Trustees’ Report and Financial Statements in accordance with applicable law and regulations.
Company law requires the trustees to prepare accounts for each financial year. Under that law the trustees must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the charity and of the incoming resources and application of resources, including the income and expenditure account, of the charity for that period.
In preparing these financial statements, the trustees are required to:
-
Select suitable accounting policies and then apply them consistently
-
Observe the methods and principles of the Charities SORP
-
Make judgements and estimates that are reasonable and prudent
-
State whether applicable UK accounting standards have been followed, subject to any
-
material departures disclosed and explained in the financial statements; and
-
Prepare the accounts on the going concern basis unless it is inappropriate to presume that the charity will continue in business.
The trustees are responsible for keeping adequate accounting records that are sufficient to show and explain the charity’s transactions and disclose with reasonable accuracy at any time the financial position of the charity and enable them to ensure that the accounts comply with the Companies Act 2006. They 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.
This report has been prepared in accordance with the provisions applicable to small companies subject to the small companies’ regime in Part 15 of the Companies Act 2006.
Approved by the Board of Trustees on 30 January 2024 and signed on its behalf by:
Caroline Jessel
Chair
==> picture [50 x 51] intentionally omitted <==
24
Independent examiner’s report to the trustees of Dandelion Time (“the charitable company”)
I report on the charity trustees on my examination of the accounts of the charitable company for the year ended 31 August 2023.
Responsibilities and basis of report
As the charity’s trustees (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 your charity’s accounts as carried out under the Charities Act 2011, s. 145 (‘the 2011 Act’). In carrying out my examination I have followed the Directions given by the Charity Commission under s. 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 s. 145 of the 2011 Act. I confirm that I am qualified to undertake the examination because I am member of the Institute of Chartered Accountants in England and Wales, which is one of the listed bodies.
I have completed my examination. I confirm that no matters have come to my attention in connection with the examination giving me cause to believe:
-
accounting records were not kept in respect of the charitable company as required by section 386 of the 2006 Act; or
-
the accounts do not accord with those records; or
-
the accounts do not comply with the accounting requirements of section 396 of the 2006 Act other than any requirement that the accounts give a ‘true and fair view’ which is not a matter considered as part of an independent examination; or
-
the accounts have not been prepared in accordance with the methods and principles of the Statement of Recommended Practice for accounting and reporting by charities (applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102)).
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.
Amy Healey FCA CTA DChA
Date: 30 January 2024
Lindeyer Francis Ferguson Limited
North House, 198 High Street, Tonbridge, Kent TN9 1BE
25
DANDELION TIME
STATEMENT OF FINANCIAL ACTIVITIES (INCLUDING INCOME AND EXPENDITURE ACCOUNT) FOR THE YEAR ENDED 31 AUGUST 2023
| 2023 Note £ Income from: Donations and legacies 3 279,458 Charitable activities 4 78,053 Other trading activities 5 16,518 Investments 6,946 Total 380,975 Expenditure on: Raising funds 6 163,767 Charitable activities 7 173,052 Other costs 8 14,646 Total 351,465 Net income 9 29,510 Transfers between funds 22,424 Net movement in funds 51,934 Reconciliation of funds: Total funds brought forward 391,061 Total funds carried forward 13 442,995 Unrestricted funds |
2023 £ - - - - - - 4,950 - 4,950 ( 4,950) ( 22,424) ( 27,374) 650,386 623,012 Designated funds |
2023 Restricted funds £ 351,383 105,998 - - 457,381 312 413,247 8,263 421,822 35,559 - 35,559 140,483 176,042 |
2023 Total funds £ 630,841 184,051 16,518 6,946 838,356 164,079 591,249 22,909 778,237 60,119 - 60,119 1,181,930 1,242,049 |
2022 Total funds £ 633,156 158,320 21,290 1,900 |
|---|---|---|---|---|
| 814,666 | ||||
| 167,993 519,135 29,007 |
||||
| 716,135 | ||||
| 98,531 | ||||
| - | ||||
| 98,531 | ||||
| 1,083,399 | ||||
| 1,181,930 |
26
DANDELION TIME
BALANCE SHEET AS AT 31 AUGUST 2023
| Note Fixed assets Tangible assets 11 Current assets Trade debtors Accrued income Cash at bank and in hand Creditors:amounts falling due within one year 12 Net current assets Total net assets The funds of the charity: Unrestricted funds Designated funds Restricted funds 13 |
2023 £ - 15,921 888,533 904,454 ( 149,376) |
2023 £ 486,971 486,971 755,078 1,242,049 442,995 623,012 176,042 1,242,049 |
2022 £ 634 - 938,498 939,132 ( 252,483) |
2022 £ 495,281 |
|---|---|---|---|---|
| 495,281 686,649 |
||||
| 1,181,930 | ||||
| 391,061 650,386 140,483 |
||||
| 1,181,930 |
For the financial year ended 31 December 2021 the charitable company was entitled to exemption from audit under section 477 Companies Act 2006 relating to small companies.
Directors' responsibilities:
-
The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476; and
-
The trustees, who are also the directors of the charitable company for the purposes of company law, acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of the financial statements.
These financial statements have been prepared in accordance with the special provisions of Part 15 of the Companies Act 2006 relating to small charitable companies. The financial statements were approved by the Board of Trustees on 30 January 2024 and were signed on its behalf by:
CAROLINE JESSEL Chair
Company number: 4959632
27
DANDELION TIME
STATEMENT OF CASH FLOWS FOR THE YEAR ENDED 31 AUGUST 2023
| Note Cash flows from operating activities: Net cash (used in) / provided by operating activities A Cash flows from investing activities: Interest received Purchase of tangible fixed assets Net cash used in investing activities Change 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 A. Reconciliation of net income to net cash flow from operating activities Net income for the year Interest received Depreciation (Increase) in debtors (Decrease) in creditors Net cash (used in) / provided by operating activities |
2023 £ ( 40,352) 6,946 ( 16,559) ( 9,613) ( 49,965) 938,498 888,533 60,119 ( 6,946) 24,869 ( 15,287) ( 103,107) ( 40,352) |
2022 £ 100,018 1,900 ( 42,704) |
|---|---|---|
| ( 40,804) 59,214 879,284 |
||
| 938,498 | ||
| 98,531 ( 1,900) 21,286 ( 634) ( 17,265) |
||
| 100,018 |
28
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 AUGUST 2023
DANDELION TIME
1 ACCOUNTING POLICIES
Accounting convention
The financial statements have been prepared in accordance with "Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102)" (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.
Dandelion Time 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).
There are no material uncertainties about the charity's ability to continue, and so the going concern basis of accounting has been adopted.
The financial statements are presented in pounds sterling and rounded to the nearest pound.
Going concern
At the time of approving the financial statements, the trustees have a reasonable expectation that the charity has adequate resources to continue in operational existence for the foreseeable future. Thus the Trustees continue to adopt the going concern basis of accounting in preparing the financial statements.
Income
Income from donations and grants is recognised when the charity is entitled to the funds, the receipt is probable and the amount can be measured reliably.
For donations this is usually on receipt. For grants, this is usually when a formal offer is made in writing, unless the grant contains terms and conditions outside of the charity's control which must be met before the charity is entitled to the funds. Where grants are received in response to a proposal including a budgeted timescale, such that the timescale for the expenditure is implicit in the grant agreement, the income is recognised in accordance with that timescale.
Income from fundraising events is recognised when the event takes place.
29
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 AUGUST 2023
DANDELION TIME
1 ACCOUNTING POLICIES continued
Income continued
Contractual income and performance related grants are shown in income from charitable activities, and are recognised in the period in which the goods and services are provided or to the extent that performance related outputs have been achieved, as appropriate.
Gifts in kind for sale are recognised income when sold at the selling price.
Other gifts in kind such as good or services for use by the charity are recognised when received only where their value can be reliably estimated and the value is greater than £1,000. In practice, due to the uncertainty of this valuation most gifts in kind are noted in the annual report rather than the financial statements.
Investment income is recognised when receivable.
Expenditure
Expenditure is recognised when a present legal or constructive obligation exists at the balance sheet date as a result of a past event, it is probable that a transfer of economic benefits will be required to settle the obligation, and the amount can be estimated reliably.
Direct costs are allocated to the activity in which they relate. Support costs have been allocated on the basis of staff hours directly attributable. Governance costs include those costs directly associated with the general running of the charity and are included in support costs.
Fund accounting
Unrestricted funds can be used in accordance with the charitable objectives at the discretion of the Trustees.
Designated funds are unrestricted funds which the Trustees have designated to be used for a particular purpose.
Restricted funds can only be used for particular restricted purposes within the objects of the charity. Restrictions arise when specified by the donor or when funds are raised for particular restricted purposes.
30
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 AUGUST 2023
DANDELION TIME
1 ACCOUNTING POLICIES continued
Tangible fixed assets and depreciation
Tangible assets are stated at cost less depreciation. Assets are depreciated over their anticipated useful life. For non transferable property or property renovation depreciation is based upon the length of time the charity anticipates they will have use of the asset, usually associated with the length of a long lease.
Assets costing less than £2,000 are not capitalised but are recognised as expenditure in the Statement of Financial Activities in the year incurred.
Financial instruments
The charity only has financial instruments of a kind that qualify as basic financial instruments. Short term basic financial instruments are initially recognised at transaction value and subsequently measured at their settlement value.
Employee benefits
The costs of short-term employee benefits are recognised as a liability and an expense. The cost of any unused holiday entitlement is recognised in the period to which the entitlement relates.
Payments to defined contribution pension schemes are charged as an expense as they fall due.
2 STATUS
Dandelion Time is a charitable company limited by guarantee incorporated in England and Wales. The members of the charity are the Trustees. In the event of the company being wound up, the liability in respect of the guarantee is limited to £1 per member of the charity. The address of the registered office and its place of business is Elmscroft Cottage, Charlton Lane, West Farleigh, Kent ME15 0NY.
31
DANDELION TIME
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 AUGUST 2023
3 INCOME FROM DONATIONS AND LEGACIES
| INCOME FROM DONATIONS AND LEGACIES | ||
|---|---|---|
| Donations from individuals Donations from community groups Donations from corporate bodies Donated goods In memoriam donations Grants from trusts and foundations Gift aid recovery |
2023 £ 121,945 23,970 67,738 - 6,839 391,867 18,482 630,841 |
2022 £ 152,151 29,452 72,360 - 2,305 360,581 16,307 |
| 633,156 |
In the current period restricted income was £451,682 of which £1,396 related to the capital campaign. In the preceding period, income of £344,430 was restricted.
4 INCOME FROM CHARITABLE ACTIVITIES
| 2023 £ Statutory agency grants 105,999 Statutory agency contracts 55,181 Private placements 10,667 Training - 171,847 Families Programmes |
2023 Training £ - - - 12,204 12,204 |
2023 Total £ 105,999 55,181 10,667 12,204 184,051 |
2022 Total £ 112,620 39,700 6,000 - |
|---|---|---|---|
| 158,320 |
32
DANDELION TIME
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 AUGUST 2023
5 INCOME FROM OTHER TRADING ACTIVITIES
| INCOME FROM OTHER TRADING ACTIVITIES | ||
|---|---|---|
| Shop sales Fundraising events Sale of produce and space EXPENDITURE ON RAISING FUNDS Staff costs Fundraising costs Support costs allocated |
2023 £ - 14,709 1,809 16,518 2023 £ 111,714 8,513 43,852 164,079 |
2022 £ 16,817 467 4,006 |
| 21,290 | ||
| 2022 £ 105,756 14,964 47,273 |
||
| 167,993 |
6 EXPENDITURE ON RAISING FUNDS
33
DANDELION TIME
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 AUGUST 2023
7 EXPENDITURE ON CHARITABLE ACTIVITIES
| 2023 £ Staff costs 374,514 Direct costs 54,291 Depreciation 23,395 Support costs allocated 128,046 580,246 Support costs comprise: Staff costs Rent, utilities and property costs Insurance Communication and IT costs Office costs Depreciation Governance costs: Independent examiners fee Legal and professional fees Families Programmes |
2023 Training £ 6,026 1,469 - 3,508 11,003 |
2023 Total £ 380,540 55,760 23,395 131,554 591,249 82,922 12,600 8,097 46,786 11,725 1,474 2,820 8,982 175,406 |
2022 Total £ 325,839 44,773 20,711 127,812 |
|---|---|---|---|
| 519,135 | |||
| 78,974 17,520 7,156 46,267 21,132 575 2,760 701 |
|||
| 175,085 |
In the preceding period, £396,668 of expenditure was paid from restricted funds.
8 OTHER COSTS
| Staff costs Direct costs |
2023 £ 14,646 8,263 22,909 |
2022 £ 11,570 17,437 |
|---|---|---|
| 29,007 |
Staff and direct costs are in relation to the relocation and development costs.
34
DANDELION TIME
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 AUGUST 2023
| 9 NET INCOME Net income is stated after charging: Independent examination fee 10 STAFF COSTS Gross salaries Employer's National Insurance contributions Employer's pension contributions |
2023 £ 2,820 2023 £ 528,998 34,469 26,355 589,822 |
2022 £ 2,760 |
|---|---|---|
| 2022 £ 458,455 41,103 22,581 |
||
| 522,139 |
There were no employees with employment benefits (excluding employer pension contributions) of more than £60,000 in the current nor preceding period.
During the period, there were on average 23 staff on a head count basis (2022: 20).
35
DANDELION TIME
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 AUGUST 2023
11 TANGIBLE FIXED ASSETS
| TANGIBLE FIXED ASSETS | |||
|---|---|---|---|
| Cost Brought forward at 1 September 2022 Additions Carried forward at 31 August 2023 Depreciation Brought forward at 1 September 2022 Charged for the year Carried forward at 31 August 2023 Net book value At 31 August 2023 At 31 August 2022 |
Buildings £ 507,935 14,114 522,049 20,711 23,395 44,106 477,943 487,224 |
£ 8,632 2,445 11,077 575 1,474 2,049 9,028 8,057 Office equipment |
Total £ 516,567 16,559 |
| 533,126 | |||
| 21,286 24,869 |
|||
| 46,155 | |||
| 486,971 | |||
| 495,281 |
36
DANDELION TIME
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 AUGUST 2023
12 CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
| CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR | ||
|---|---|---|
| Accruals and deferred income Tax and social security Other creditors The movement on deferred income is as follows: Balance at 1 September 2022 Released to income Received in the year and deferred Balance at 31 August 2023 |
2023 £ 134,840 9,911 4,625 149,376 2023 £ 190,098 ( 190,098) 94,985 94,985 |
2022 £ 229,567 17,122 5,794 |
| 252,483 | ||
| 2022 £ 135,778 ( 135,778) 190,098 |
||
| 190,098 |
Deferred grant income relates to grants where the funder has specified that they are to be used in future periods, where the application included budgets showing use in a future period, or where there are performance-related conditions which have not yet been met. Deferred contract income relates to funds paid in advance of referrals being made to the programmes.
37
DANDELION TIME
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 AUGUST 2023
13 MOVEMENT ON FUNDS
| CURRENT YEAR Restricted funds Strategic premises Family programmes BBC Children in Need The National Lottery Community Fund Domestic Abuse programmes Digital enhancement Branches Other restricted funds Unrestricted funds General fund Designated funds: Designated fixed assets Strategic premises Expansion strategy Total funds |
Brought forward £ 46,149 29,597 - - 32,154 5,039 16,438 11,106 140,483 391,061 495,281 55,105 100,000 1,041,447 1,181,930 |
Income £ 1,396 177,616 29,261 109,569 65,798 4,172 64,865 4,704 457,381 380,975 - - - 380,975 838,356 |
£ ( 13,395) ( 182,710) ( 29,261) ( 98,593) ( 74,919) ( 4,026) ( 10,000) ( 8,918) ( 421,822) ( 351,465) - ( 4,950) - ( 356,415) ( 778,237) Expenditure |
Transfers £ - - - - - - - - - 22,424 ( 8,310) ( 14,114) - - - |
Carried forward £ 34,150 24,503 - 10,976 23,033 5,185 71,303 6,892 |
|---|---|---|---|---|---|
| 176,042 442,995 486,971 36,041 100,000 |
|||||
| 1,066,007 | |||||
| 1,242,049 |
RESTRICTED FUNDS:
Strategic Premises
Income and expenditure restricted to the redevelopment at the Elmscroft cottage site.
Family Programmes
For work with specific families.
BBC Children in Need
Income and expenditure relating to this "Next Steps" grant to support family programmes.
38
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 AUGUST 2023
DANDELION TIME
13 MOVEMENT ON FUNDS continued
The National Lottery Community Fund
A three-year grant from the RC London and South East Region programme to support family programmes.
Domestic Abuse programmes
For children impacted by domestic abuse.
Digital enhancement
For the development of a new website, refreshed branding, new social media channels and additional payment and donation channels.
Branches
Income restricted to the delivery of programmes at a specified branch and associated expenditure. Currently Ashford and North Kent.
DESIGNATED FUNDS:
Fixed assets
These will be utilised by depreciation over either the term remaining on the lease of Elmscroft Cottage (to 31 March 2050) or the expected life of the asset if shorter.
Strategic premises
It is expected this fund will be used in the next financial year on the final elements of the property renovation. A proportion may be transferred to the Fixed Asset fund.
Expansion strategy
This fund is designated to meet the costs associated with delivering the strategic plan, and will be expended over the next 4-5 years primarily on staff and site costs associated with opening new premises.
39
DANDELION TIME
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 AUGUST 2023
13 MOVEMENT ON FUNDS continued
| PRIOR YEAR Restricted funds Strategic premises Family programmes BBC Children in Need The National Lottery Community Fund Domestic Abuse programmes Digital enhancement Branches Other restricted funds Unrestricted funds General fund Designated funds: Designated fixed assets Strategic premises Expansion strategy Total funds |
Brought forward £ 26,697 37,815 19,332 - 7,498 458 16,438 1,803 110,041 329,080 473,863 70,415 100,000 973,358 1,083,399 |
Income £ 64,728 194,420 45,979 78,664 57,079 5,000 - 11,180 457,050 357,616 - - - 357,616 814,666 |
£ ( 15,336) ( 202,638) ( 65,311) ( 78,664) ( 32,423) ( 419) - ( 1,877) ( 396,668) ( 316,921) - ( 2,546) - ( 319,467) ( 716,135) Expenditure |
Transfers £ ( 29,940) - - - - - - - ( 29,940) 21,286 21,418 ( 12,764) - 29,940 - |
Carried forward £ 46,149 29,597 - - 32,154 5,039 16,438 11,106 |
|---|---|---|---|---|---|
| 140,483 391,061 495,281 55,105 100,000 |
|||||
| 1,041,447 | |||||
| 1,181,930 |
40
DANDELION TIME
NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 AUGUST 2023
14 ANALYSIS OF NET ASSETS BETWEEN FUNDS
| CURRENT YEAR £ Fixed assets - Net current assets 442,995 442,995 PRIOR YEAR Fixed assets - Net current assets 391,061 391,061 Unrestricted funds |
£ 486,971 136,041 623,012 495,281 155,105 650,386 Desginated funds |
Restricted funds £ - 176,042 176,042 - 140,483 140,483 |
Total funds £ 486,971 755,078 |
|---|---|---|---|
| 1,242,049 | |||
| 495,281 686,649 |
|||
| 1,181,930 |
15 OPERATING LEASE COMMITMENTS
The charity is committed to future minimum lease payments under non-cancellable operating leases as follows:
| follows: | ||
|---|---|---|
| 2023 | 2022 | |
| £ | £ | |
| Due within one year | 12,600 | 12,600 |
16 RELATED PARTY TRANSACTIONS
One of the Trustees, Mr Simon Norman, is a director of The Rookery Estates Company who own the leasehold of the charity's current and previous premises. During the year rent was paid of £12,600 (2022: £12,600), and there were no amounts outstanding at the year end (2022: £nil).
The key management personnel for the year ended 31 August 2023 are considered to be the Trustees and the Senior Management team. Total emoluments, including employer's pension contributions and employers NIC, paid in respect of key management personnel were £167,086 (2022: £153,153).
The members of the Senior Management Team contribute approximately a quarter of staff hours and also undertake therapeutic, training and fundraising activities.
There were no Trustees' remuneration or other benefits during the current or prior period.
No expenses were reimbursed to trustees during the year (2022: none).
41
Annual Report and Financial Statements 2023
==> picture [475 x 156] intentionally omitted <==
AJ Gallagher Aviva Brachers Cabot Financial Civil Service Insurance Society Children Salon Cook Trading Ltd DJ Civils Enterprise Rent a Car Fidelity International GRAHAM Construction Hewlett Packard Enterprises Hochiki Europe Holmewood House School JGA Recruitment John Lewis Bluewater Kelleher Group Maylam Financial Planning Ltd
Obart Pumps Polypipe Openreach Redrow Homes South East Southern Water Slyvagen South East Steel Limited South East Water Steadline The Mall, Maidstone VidaFresh Village Hotel Maidstone Volker Highways VJ Technology Volker Highways Ward Security UK Power Networks Yorkshire Building Society 6RS
==> picture [501 x 211] intentionally omitted <==
==> picture [50 x 51] intentionally omitted <==
42
Annual Report and Financial Statements 2023
==> picture [503 x 60] intentionally omitted <==
National Lottery Community Fund BBC Children in Need B&L Leach Family Fund Colyer Fergusson Charitable Trust Alex Timpson Trust The Muckle Fund Simon Rivett‐Carnac Trust The Haramead Trust The Steel Charitable Trust Cobtree Charity Trust Samuel Storey Family Charitable Trust
Four Acre Trust Kent Police & Crime Commissioner Maidstone Borough Council: Community Resilience Fund Kent County Council:
Reconnect Grant Programme Early Help & Preventative Services The Mrs Smith & Mount Trust
The 7 Stars Foundation D’Oyly Carte Charitable Trust Postcode Society Trust Congelow Organic Charitable Trust The Pamela Champion Foundation Raise Your Hands
Cole Charitable Trust The Newby Trust Barbara Ward Children’s Foundation Help for Children Peter Harrison Foundation Joan Ainslie Charitable Trust Kent Community Foundation: Hornbeam Charitable Trust
The Sunshine Fund
The Auston Trust Fund Marsh Charitable Trust The Sam West Foundation The Screwfix Foundation Barnardos Mental Health & Wellbeing Grant (Wards Estate Agents)
==> picture [249 x 594] intentionally omitted <==
==> picture [50 x 51] intentionally omitted <==
43
Annual Report and Financial Statements 2023 R&storirLS Ho 8 To yorL Lives
Annual Report and Financial Statements 2023 Dondelion Time dandeliontime.org.uk 01622814001 1 00000 Dandelion Time. Charlton Lane, West Farleigh. Maidstone. Kent ME15 ONY Registered Charity Number.. 1136613 1 Company Limited by Guarantee I Company Number: 4959632 Due to the sensitive nature of our work the young people featured as not our service users