Heart Of Boardwalk
- Assets
- $661.4k
- Revenue
- $1.1m
- Investments
- $0.0
- Employees
- 22
- Location
- Denver, CO
- Founding
- 10/1993
- Data as of
- 06/2022
- EIN
- 84-1116982
Organization Overview
Heart Of Boardwalk, operating under the name Heartland Mental Health, is located in Denver, CO. The organization was established in 1993. According to its NTEE Classification (P28) the organization is classified as: Neighborhood Centers, under the broad grouping of Human Services and related organizations. As of 06/2022, Heartland Mental Health employed 22 individuals. This organization is an independent organization and not affiliated with a larger national or regional group of organizations. Heartland Mental Health is a 501(c)(3) and as such, is described as a "Charitable or Religous organization or a private foundation" by the IRS.
For the year ending 06/2022, Heartland Mental Health generated $1.1m in total revenue. This represents relatively stable growth, over the past 7 years the organization has increased revenue by an average of 6.1% each year. All expenses for the organization totaled $907.4k during the year ending 06/2022. While expenses have increased by 2.5% per year over the past 7 years. They've been increasing with an increasing level of total revenue. You can explore the organizations financials more deeply in the financial statements section below.
Form
990
Mission & Program ActivityExcerpts From the 990 Filing
TAX YEAR
2022
Describe the Organization's Mission:
Part 3 - Line 1
TO TRANSFORM LIVES BY PROVIDING SUPPORTIVE MEMBER-CENTERED, CULTURALLY RESPONSIVE MENTAL HEALTH, WELLNESS AND RECOVERY SERVICES.
Describe the Organization's Program Activity:
Part 3 - Line 4a
DROP-IN PROGRAM WHICH SERVES OVER 100 PEOPLE AND PROVIDES SOCIALIZATION, RECREATIONAL CLASSES, DENTAL CARE, MEDICAL SCREENING, ADVOCACY AND HOMELESS OUTREACH FOR INDIVIDUALS WITH MENTAL ILLNESS. WE ALSO HAVE AN OUTPATIENT CLINIC WHICH PROVIDES COUNSELING, MEDICATION AND CRISIS MANAGEMENT TO INDIVIDUALS WITH MENTAL ILLNESS. THE CLINIC SERVES OVER 50 INDIVIDUALS.
Get More from Intellispect for FreeCreate a free account to get more data, nonprofit salaries, advanced search and more.
Board, Officers & Key Employees
| Name (title) | Role | Hours | Compensation |
|---|---|---|---|
Jim Goebelbecker Executive Director | Officer | 40 | $37,087 |
Amanda Kearney-Smith Vice President | OfficerTrustee | 4 | $0 |
Hannah Caplan Treasurer | OfficerTrustee | 4 | $0 |
Michael Lott-Manier Secretary | OfficerTrustee | 4 | $0 |
Brooke Powers President | OfficerTrustee | 4 | $0 |
Randi Smith Board Member | Trustee | 2 | $0 |
Financial Statements
| Statement of Revenue | |
|---|---|
| Federated campaigns | $0 |
| Membership dues | $0 |
| Fundraising events | $0 |
| Related organizations | $0 |
| Government grants | $0 |
| All other contributions, gifts, grants, and similar amounts not included above | $736,913 |
| Noncash contributions included in lines 1a–1f | $461,120 |
| Total Revenue from Contributions, Gifts, Grants & Similar | $736,913 |
| Total Program Service Revenue | $343,434 |
| Investment income | $6,272 |
| Tax Exempt Bond Proceeds | $0 |
| Royalties | $0 |
| Net Rental Income | $0 |
| Net Gain/Loss on Asset Sales | $6,714 |
| Net Income from Fundraising Events | $0 |
| Net Income from Gaming Activities | $0 |
| Net Income from Sales of Inventory | $0 |
| Miscellaneous Revenue | $0 |
| Total Revenue | $1,095,262 |
| Statement of Expenses | |
|---|---|
| Grants and other assistance to domestic organizations and domestic governments. | $0 |
| Grants and other assistance to domestic individuals. | $0 |
| Grants and other assistance to Foreign Orgs/Individuals | $0 |
| Benefits paid to or for members | $0 |
| Compensation of current officers, directors, key employees. | $79,087 |
| Compensation of current officers, directors, key employees. | $44,693 |
| Compensation to disqualified persons | $0 |
| Other salaries and wages | $474,326 |
| Pension plan accruals and contributions | $0 |
| Other employee benefits | $30,738 |
| Payroll taxes | $44,128 |
| Fees for services: Management | $0 |
| Fees for services: Legal | $0 |
| Fees for services: Accounting | $14,903 |
| Fees for services: Lobbying | $0 |
| Fees for services: Fundraising | $0 |
| Fees for services: Investment Management | $15,349 |
| Fees for services: Other | $47,958 |
| Advertising and promotion | $23,160 |
| Office expenses | $7,487 |
| Information technology | $16,044 |
| Royalties | $0 |
| Occupancy | $7,700 |
| Travel | $3,003 |
| Payments of travel or entertainment expenses for any federal, state, or local public officials | $0 |
| Conferences, conventions, and meetings | $373 |
| Interest | $0 |
| Payments to affiliates | $0 |
| Depreciation, depletion, and amortization | $25,493 |
| Insurance | $16,109 |
| All other expenses | $4,522 |
| Total functional expenses | $907,400 |
| Balance Sheet | |
|---|---|
| Cash—non-interest-bearing | $21,027 |
| Savings and temporary cash investments | $100,558 |
| Pledges and grants receivable | $0 |
| Accounts receivable, net | $42,022 |
| Loans from Officers, Directors, or Controlling Persons | $0 |
| Loans from Disqualified Persons | $0 |
| Notes and loans receivable | $0 |
| Inventories for sale or use | $0 |
| Prepaid expenses and deferred charges | $6,780 |
| Net Land, buildings, and equipment | $105,716 |
| Investments—publicly traded securities | $385,327 |
| Investments—other securities | $0 |
| Investments—program-related | $0 |
| Intangible assets | $0 |
| Other assets | $0 |
| Total assets | $661,430 |
| Accounts payable and accrued expenses | $58,279 |
| Grants payable | $0 |
| Deferred revenue | $0 |
| Tax-exempt bond liabilities | $0 |
| Escrow or custodial account liability | $0 |
| Loans and other payables to any current Officer, Director, or Controlling Person | $0 |
| Secured mortgages and notes payable | $0 |
| Unsecured mortgages and notes payable | $0 |
| Other liabilities | $0 |
| Total liabilities | $58,279 |
| Net assets without donor restrictions | $597,976 |
| Net assets with donor restrictions | $5,175 |
| Capital stock or trust principal, or current funds | $0 |
| Paid-in or capital surplus, or land, building, or equipment fund | $0 |
| Retained earnings, endowment, accumulated income, or other funds | $0 |
| Total liabilities and net assets/fund balances | $661,430 |
Grants Recieved
Over the last fiscal year, we have identified 7 grants that Heart Of Boardwalk has recieved totaling $75,109.
| Awarding Organization | Amount |
|---|---|
Johnson Foundation Of The Rockies Wilmington, DE PURPOSE: GENERAL OPERATING SUPPORT | $20,000 |
Denver Foundation Denver, CO PURPOSE: GENERAL OPERATING SUPPORT | $16,500 |
American Endowment Foundation Hudson, OH PURPOSE: GENERAL OPERATING SUPPORT | $15,000 |
Community First Foundation Arvada, CO PURPOSE: GENERAL PURPOSE | $14,560 |
Walter W Lipe Trust 2 Las Vegas, NV PURPOSE: GENERAL OPERATING | $5,000 |
Grace Isabelle Mcnaught Trust Las Vegas, NV PURPOSE: GENERAL OPERATING | $4,000 |
Peer Organizations
| Organization Name | Assets | Revenue |
|---|---|---|
Denver Rescue Mission Denver, CO | $60,357,604 | $54,066,261 |
Azcend Chandler, AZ | $6,201,164 | $11,668,211 |
Valley Of The Sun Jewish Community Center Inc Scottsdale, AZ | $8,820,021 | $11,532,827 |
Tucson Jewish Community Center Inc Tucson, AZ | $14,820,202 | $7,576,584 |
City Rescue Mission Inc Oklahoma City, OK | $9,706,320 | $7,749,249 |
Jewish Community Centers Of Denver Denver, CO | $16,476,198 | $8,720,134 |
Sister Carmen Community Center Inc Lafayette, CO | $4,621,899 | $7,604,480 |
Jewish Family And Childrens Service Of Southern Arizona Inc Tucson, AZ | $4,638,854 | $7,114,651 |
Boulder Jewish Community Center Boulder, CO | $37,645,411 | $8,452,288 |
Horizons International Boulder, CO | $4,646,927 | $5,714,289 |
Rescue Mission Of Salt Lake Inc Salt Lake Cty, UT | $10,079,288 | $5,284,966 |
Neighborhood Services Organization Inc Oklahoma City, OK | $5,239,360 | $3,957,670 |