The Unl¢orn Trust
IA company limlted by guarantee
Registered Charty Number 1070807
Company Number 3588494
Annual Reportand Financial Statements
for the year ended
31st August 2025
Wenn Townsend
Chartered Accountants
Oxford

The Unicorn Trust
Contents
Page
Legal and administra￿ve information
Report of the Trustees
Report ofthe independent auditor
8-10
ststement of financial activllies
11
Baiance sheet
12
Cash fiow slalement
13
Notes forming part of the financial slalements
14-22

The Unicorn Trust
Legal and administrative information
GovernorslDirectors:
A Strivens (Chair of Governorsl
M Frostick (Deputy Chair of Govemorsl
A Arul
G Bisset (Appointed 28th June 20251
A Blackmore
N Dinsey
N Hargreave5 {Resigned 13th December 2024}
F Love (Safeguarding Governor)
N J Macdonald MBE
S Piper
M Small (Re-appointed 1st September 20251
D Ward
M Imlsher (Appointed 15th November 20251
Company Secretary:
K Johnson
Executlve Headteacher:
A Oay MBE
School Headteacher..
A Woodworth-sturla
Registered Office:
20 Marcham Road
Abingdon
Oxon
OX14 1AA
Auditor:
Wenn Townsend
Chartered Accountants
30 Sl Giles
Oxford
OX1 3LE
Bankers:
Handelsbanken
2nd Floor
SeacourtTower
Wesl Way
Botley
Oxford
Oxon
OX2 OJJ

The Unicorn Trust
Report of the Trustees for the year ended 31st August 2025
structure and Governance
The Trustees, referred lo as Governors. are also Directors of the Charity for the purposes of the Companies Act
2006 and are named under the legal and adminislralive details set out on page 1. They submit their annual
report and the audited financial statements for the year ended 31 sl August 2025.
The Trustees have adopted the provisions of the Slalemenl of Recommended Practice ISORPI 'Accounting
and Reporting by Charities" and the Financial Reporting Standard applicable in the UK and Republic of Ireland
{FRS 1021 leffeclive 1 st January 20191 in preparing the annual report and financial statements of the Charlty.
The Charity is a charitable company limited by guarantee and was incorporated on the 13th June 1998 and
began operations on the 1st September 1998.
The Charity is governed by a memorandum of assctialion drawn up on the 13th June 1998. The Board of
Trustees, along with the Executive Headteacher, oversees the Charity and meet on a regular basis.
The Unicorn Trust is regulated by The Charity Commission for England and Wales, and. for ils educational
services, by Ofsted, through the Independent Schools, Inspectorate.
Board, Committees and Trustees
The governing body brings a breadth of experience, knowledge and professional ski115 to the organisatron. 11
provides induction and training to new trustees. It is supported by the Clerk lo the Governors.
The Board delegates detailed discussion and scrutiny of its key responsibilities to its regular working
Committees as set out below. The Board and its Commillees meet al least once a term on a formal basis, and
regular meetings are held between trustees, the Executive Headleacher, Schwl Headteacher and senior staff
throughout the year.
Standing Committees are..
Governants Committee (chaired by Andrew Strivens)
Education Committee (chaired by Marion Frostickl
Finance and Estates Committee (chaired by Andrew Strivensl
RemLJneralion Committee (chaired by Arj Arull
Matt Small temporarily stood down from the Board to take on the role of Acting Headteacher during the year,
following a reslrucluring of the Trusfs leadership positions, with effect from 1 September 2024. A new School
Headleacher, Alison Vvoodworth-slurla was appointed wlh effect from 1 st April 2025 with Matt Small re-
appointed to the governing body from 1st September 2025. The Governors thank Matt Small for his work
during the year and continued support of the School.
The Govemors welcomed Gillian Bissel to the Governing body during the year.
Our Vision
To transform the lives of children with learning differences and their frdmilies.

The Unicom Trust
Report of the Trustees for the year ended 31st August 2025
Mission St81ement
To equip our students with the necessary skills and confidence to become independent leainers. so that they
can recognise their personal strengths and communicate their individual needs, goals and values as they prepare
for their future.
Our Core Values
Respect where this means - Self-Respect. Toleran￿, Understanding, Acceptance, Healthy Living
and Mutual Respect
Detemiination relating lo- Focus. Perseverance, Resilience. Aspiratlon, Challenge. Dedication
Teamwork through - Friendship, Fun, Communication. Kindness, Contribution, Positivity
Objective5
1. Continue lo deliver high quality teaching, ensuring all pupils leam, thrive and fulfil their potential.
2. Continually develop and apply our leaching expertise in dyslexia. dyscalculia, dyspraxia,
speech and language learning differences and Autism.
3. Slep change our facilities provision lo support and enhance our teaching provision.
4. Extend the impact of The Unicom School through an outreach programme.
5. Operate on a financially sustainable footing, funding new initiatives through operational
cashflow and fundraising.
ow we meet ourobjectives..
We offer the national curriculum, tailored to the individual needs of each child, and we teach using a
multi-sensory approach.
We have a maximum of twelve students in each class. supported by both a teacher and a leaching
assistant,
Our staff are highly skilled and experienced al supporting pupils with leaming differences.
We offer daily one-to-one lessons for pupils between Y3 and Y8, and study skills groups for years 9
and above.
We use assistive technology across all key stages.
All staff are trained and mentored in creating a safe and calm learning environment. with a focus on
sensory needs.
We focus on supporting the whole student. placing equal importance on supporting their mental
health as well their academic journey.
We provide on-site therapies including Occupational Therapy, Speech and Language Therapy,
Integrative Play Therapy, Soci81 Communication Session5, and Emotional Support Learning
Assistants and access to Counselling services.
We build on our pupils, strengths and passions lo provide tsilored career guidance. helping to
prepare them for adulthood.
INe support parents and carers with theirjourney. providing them with the information and resources
lo empower them lo support their children outside of the school.
We have a safeguarding team led by our full-lime Designated Safeguarding Lead.
Achievernents and performan¢e
The School had 119 children on roll at the start ofthe year in September 2024 through lo the end oflhe academic
year. Circa 60Q/o of our pupils are ftjnded by Local Aulhorrties. Mr Matt Small was temporary Headteacher for
our first two term5 of the year with Mrs Alison Woodworth-slurla appointed as Headleacher from 1 April 2025
and Mr An(Jrew Day was promoted to Executive Headteacher. We now have three Deputy Headteachers as
SENCO, Pastoral and Academic.

The Unicorn Trust
Report of the Trustees for the year ended 31st August 2025
To date school fees and donations have been the Charity's main source of income. In the financial year ended
31 st August 2025 donations received amounted to £194,23012024'. £143,347). School fees received amounled
10 £3.863.16312024. £3,334,500). Total le￿iPts amounted to £4,638,22112024.. £3,920,683).
Costs of all the Charity's activities, including salaries, staff pension scheme. equipment and general running
costs amounted lo £4,390,616 12024.. £3,506,9171 leaving a surplus of £247,605 12024'.£413,766} for the
year.
The School continues to provide full time education bmadly in line with the National Curriculum and continues lo
benefit from ils CReSTeD and ASDAN accreditations.
Educational Provision
Academic Currlculum
We have expanded our curriculum offer in KS4 to include a broader range of GCSE and level 1 and 2 BTEC
Tech Awards. Qualifications in English, Science. History, Art, Food and Nutrition offer more than one qualification
pathway including Functional Skills. Entry Level Certificates and ASDAN programmes. Our first cohort of KS5
started in September 2025 and are working towards Level 1 and Level 2 BTEC Awards in Vocational Studies,
Work Skill and Personal Growth and Wellbeing.
Outcomes for pupils are broadly in line with expected national outcomes with most pupils achieving 7 subjects,
which equips them for their next phase of learning at Sixth Form, College, Apprenticeship or employment with all
pupils entering into one of these post-16 pathways. Particular highlights for 2025 results were 66.7'k grade 4+ in
IGCSE English, 60 /0 grade 4+ in GCSE Combined Scien￿ and GCSE English Lileralure, 1 OOOA grade 5+ in GCSE
Art. 1000/0 grade 4+ in GCSE Food and Nulrilion.
Cross-Curricu18r8nd Extra-curricular Opportunities
The school provides opportunities for sailing and swimming lessons with a high uptake in KS2 and KS3. An annual
overseas ski trip continues to run and there are further residential activities for KS2 and KS3. For 2025-2026 we
are expanding the offer lo include an overseas vislt to a European City.
Weekty clubs are offered in 8 range of activities developing digital skills, role play, team games, and crafting
offering important structured social contact time for pupils with SCLN, SEMH and ASD.
SpecialEducationalNeeds
We spent last academic year building and embedding our integrated therapeutic approach within the school. Our
team of on-site Iherapisls deliver over 30°A of therapeutic provision within the classroom in each key stage. The
team consist of Speech and Language Iherapisls. Occupational Therapists and a Creative Arts Integrative
therapist.
Pastoral
Our students, mentsl health 2nd wellbeing continues to be al the forefront of everything we do. We have a full-
time mental health lead who is available to support our students throughout the school day, along with the Deputy
Head Pastoral Lead, they head up a Pastoral and Wellbeing Support IPAWSI team. This includes two Emotional
Literacy Support AssislantslELSAsl, Iwo further members of staff training lo be ELSAS and the School Nurse.
In January 2023 we welcomed Briggs, a certified Therapy Dog lo the school - he has been extremely well
received by all our students and greets students in the mornings when they first come into school.
In October 2022 we were humbled to receive the Carnegie Centre of Excellence Mental Health Gold Award,
which recognises our school-wide approach to mental health support for both students and staff- we are currently
in the process of applying for reaccreditalion after holding this award for the last three years This also forms part
of our five year mental health strategy. The team of therapists work with the SEN team and PAWS team to provide
the integrated therapy across the school for all students.

The Unicorn Trust
Report of the Trustees for the year ended 31st August 2025
Fundraising
All fundraising activity by The Charity is carried out in-house, led by our Head of Marketing and Fundraising and
Fundraising Manager. We do not employ any Ihird-paty suppliers to help us raise funds. Vvhen running
fundraising events, the fundraising team is supported by an active group of volunteers. made up of sl8ff, parents
and friends of the school. In particular, the school has an active Parent Teacher group who help to organise the
school's annual Christmas and summer fairs. All volunteers who fundraise for the school are iequired lo confirm
that they comply with the Code of Fundraising Practice.
The Charity has due regard lo the Code of Fundraising Practice in the UK. There have been no complaints about
fundraising activity this year.
The Fundraising events that have taken place this year are..
Christmas appeal- December 2024
Blenheim 7K Running Event- May 2025
School Summer Fair- June 2025
In line with our Fundraising Strategy, our focus over the coming year is lo fund Phase 2 of the Charty's Ock Mill
site, the Mill Building. This income will be raised primarily from Trusts and Foundations, with some funds coming
from individuals, friends of the school and corporates.
We would like to thank everyone who has fundraised for, donated, volunteered, and supported The Unicorn
S¢hool. We are especially grateful lo the below foundations-.
Garfield Weston Foundation
The Combe Bank Educational Trust
The Wooden SpcK)n Charity
The Mosawi Found81ion
Crilchley Charitable Trust
The M8cFarl8ne Family Foundation
E B M Charitable Trust
Pye Chafitable SettSement
The PF Charitable Trust
We look forward lo building more relationships with foundations, companies. and others over the coming
years. with a specific fr￿uS on our next project to create our third school sile.
All the Charity's marketing activities are undertaken directly lo ensure that this activity is not unreasonably
persislenl or intrusive. No external marketing campaigns are undertaken, and fundraising Communicat￿On to the
school comMun￿ty is a minor part of those communicab'ons and limited to specific events or inilialNes.
Publlc benefit
The Trustees have complied with their duty to have due regard lo the guidance on public benefit published by
the Charity Commission in exercising their powers and duties through the introduction of specialist educational
outreach activities to other schools, parents and professionals.

The Unicorn Trust
Report of the Trustees for the year ended 31st August 2025
Our staff continue to SUPPOrt local teachers, teaching assistants. parents and carers, sharing their knowledge,
skills and experience of how lo support children with learning differences. This year we have shaied best practice
with many teachers from local schools thmugh outreach events. Our Deputy Head and outreach team delivered
2 sessions to students at Brookes University who are undertaking their Masters in Specific Learning Difficulties.
They also delivered a session at WADD ED conference on supporting Dyslexic students in the mainstream. A
successful webinar was held supporting Dyscalculic students lo over 20 delegates. Teachers from 4 different local
schools were invited on site to observe best practice and meet with key specialists.
We have continued with our assessment centre lo provide parents in the local area access to earlier diagnosis for
their children through formal assessments, assessed by qualified specialist staff. Children can be assessed for
dyslexia. and dyscalculia.
Future plans
The additional sile purchased last year has been developed during the year with the first building completed on
15 August 2025 and prepared for occupation from 4 September 2025. Key Stage 4 is based al the new location
and we have introduced a Key Stage 5 provision based on independence including life skills and careers. The
new building has meant we are able lo increase our pupil numbers that we are now able lo support. It is intended
to continue lo grow pupil numbers across both our siles over the next few years.
There is 8 second building th81 we are kjoking to carry out a significant refurbishment on lo make it ready for
educational use. It is intended the second building will be for the 6th form college (Key Stage 51 with classrooms,
specialist food technology facility, career hub, sludenl and staff work facilities and spaces.
Alongside our plans for growth, we will continue lo provide the same world-¢las5 specialist provision forour current
slu(Jents. We are increasingly being regarded as a centre of excellence al a national level and are invited to speak
al various events. Events we have attended during the year are the Dyslexia Show and EduTech Europe.
Princlpal risks and uneertainties
The Board and senior management team maintain a constant watch over risks lo the org8nisation, maintaining
risk register of the more significant risks that can be anticipated. The registe¥ is scrutinised by the Board and
senior management on a regular basis and updated and actioned as appropriate.
Reserves polley
Al the year end the Charty has a negative balance of1£1,308,1601 in respect of free reserves (excluding restricted
funds and fixed assets), due lo the purchase ofthe new sile12024'. £257,523 positive free reserves). The Trustees
regularly monitor the Charity's financial and cash flow position lo ensure that it has sufficient working capitsl
available lo meet any foreseeable expenditure and protect from the exposure to known risks plus contingency for
unexpected events. The organisation aims lo achieve reserves al a minimum level equivalent to 200A of annual
school tees. This is not currently achieved due lo the investment in the new site. Ants'cipaled pupil numbers over
the next few years will see the reserves return lo an improved level.
Auditors
A resolution proposing that Wenn Townsend be re-appointed as auditors of Éhe charity will be pul to the Annual
General Meeb'ng.

The Unicorn Trust
Report of the Trustees for th9 year ended 31stAugust 2025
Trustees. responsibilities
The Trustees Iwho are also the directors of The Unicorn Trust for the purposes of company lawl are responsible
for preparing the Trustees, Report and the financial slalemenls in accordance with applicable law and United
Kingdom Accounting Standards {Uniled Kingdom Generally Accepted Accounting Practice).
Company law requires the Trustees lo prepare financial statements for each financial year, which give a true
and fair view of the stale of affairs of the charitable company and of the incoming resources and application of
resources, including the income and expenditure, of the charitable company for the year. In preparing these
financial statements, the Trustees are required to..
select suitable accounting policies and then apply them consistently.,
observe the methods and principles in the Charities SORP.,
make judgements and eslimales that are reasonable and prudent.,
slate whether applicable UK Accounting Standards have been followed, subject to any material
departures disclosed and explained in the financial statements..
prepare the financial statements on the going concern basis unless it is inappropriate to presume that
the charitable company will continue in operation.
The Trustees are responsible for keeping adequate accounting records that disclose with reasonable accuracy at
any time the financial position of the charitable company and enable them to ensure that the financial statements
comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the charitable
company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
In so far as the Trustees are aware..
there is no relevant audit information of which the charitable company's auditor is unaware., and
the Trustees have taken all steps that they ought lo have taken lo make themselves aware of any relevant
audit information and to establish that the auditor is aware of that infoimalion.
The Trustees are responsible foi the Maintenan￿ and integrity of the Charity and financial information included
on the Charity's website. Legislation in the United Kingdom governing the preparation and dissemination of
financial statements may differ from legislation in other jurisdictions.
This report was approved by the Board on 7 March 2026.
Andrew Strivens
Director and Chair of Governors

The Unicorn Trust
Independent Auditor's Report to the members of The Unlcorn Trust
Oplnlon
We have audited the financial st8lements of The Unicorn Trust (the 'charilable company'l for the year ended
31st August 2025 which comprise the Statement of Financial Aclivilies, the Balance Sheet, the Cash Flow
Statements, and notes to the financial statements, including a summary of Significant accounting policies.
The financial reporting framework that has been applied in their preparation is applicable law and United
Kingdom Accounting Standards, including Financial Reporbng Standard 102 The Financial Repothng Standard
applicable in (he UK and Republic of Irèland (United Kingdom Generally Accepted Accounting Praclicel.
In our opinion the financial statements..
give a true and fair view of the slate of the charitable company's affairs as at 31st August 2025, 2nd of
its incoming resources and application of resources. including ils income and expenditure, for the year
then ended..
have been properly prepared in accordance with United Kingdom Generally AC￿pIed Accounting
Practice., and
hove been prepared in accordan￿ with the requirements of the Companies Act 2006.
Basi5 for opinion
We conducted our audit in accordance with International Standards on Auditing IUKI IISAS IUKII and applicable
law. Our responsibilities under those standards are further described in the Auditor's responsibilitie5 for the
audit of the financial slalements section of our report. We are independent of the charitable company in
accordance with the ethical requirements that are relevant lo our audit of the financial statements in the UK.
including the FRC'S Ethical Standard, and we have fulfilled our other
ethical re5ponsibililies in accordance with these requirements. We believe that the audit evidence we have
obtained is sufficient and appropriate lo provide a basis for our opinion.
Conclusions relating to golng eoncem
In auditing the financial statements, we have concluded that the trustees. use of the going concern basis of
accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating lo events or
conditions that. individually or collectively, may cast significant doubt on the charity's 8bilily lo continue as
going concern for a period of al least twelve months from when the financial statements are aulhorised for issue.
Our responsibilities and the responsibilities of the trustees with respect lo going concern are described in the
relevant sections of this report.
Other Information
The Trustees are responsible for the other information. The other information comprises the information
included in the Trustees, annual report, other than the financial slalements and our auditor's report Ihereon. Our
opinion on the financial statements does not cover the other information and, except lo the extent otherwise
explicitly slated in our report, we do not express any form of assurance conclusion Ihereon.
In connection with our audit of the financial statements, our responsibility is to read the other information and,
in doing so, consider whether the other information is materially inconsislenl with the financial slalements or
our knowledge obtained in the audit or otherwise appears lo be materially misstated. If we identify such material
inconsistencies or apparent material misslalemenls. we are required lo determine whether there is a materiel
misslalemenl in the financial statements or a material misslatemenl of the other information. If, based on the
work we have performed, we conclude that there is a material misstalemenl of this other information, we are
required to report that fact.
We have nothing to report in this regard.

The Unkorn Trust
Independent Audltor's Report to the members of The Unicorn Trust Icontinuedl
Oplnions on other matters prescribed by the Companies Act 2006
In our opinion. basecl on the work undertaken in the course ofthe audit..
the information given in the Trustees, report lincorporaling the directors, report) for the financial year for
which the financial statements are prepared is consislenl with the financial slatemenls.. and
the directors, report included within the trustees, report has been prepared in accordance with
applicable legal requirements.
Matters on which we are required to rgport by exception
In the light of our knowledge and understanding of the charitable company and its environment obtained in the
course of the 8udil, we have not identified material misslalemenls in the directors, report.
We have nothing lo report in respect of the following matters in relation lo which the Companies Act 2006
requires us lo report to you if. in our opinion..
adequate accounting records have not been kept, or returns adequate for our audit have not been
received from branches not visited by us., or
the financial slalements are not in agreement with the accounting records and returns., or
certain disclosures of directors. remuneration specified by law are not made,. or
we have not received all the information and explanations we require for our audit.
Responslblllties of Trustees
As explained more fully in the Trustees, responsibilities statement sel out on page 7, the Trustees (who are also
the directors of the charitsble company for the purposes of company lawl are responsible for the preparation of
the financial ststements and for being satisfied that they give a true and fair view, and for such internal control
as the Trustees determine is necessary to enable the preparation of financial slalements that are free from
material misstatement, whether due lo fr8ud or error.
In preparing the financial sl8lemenls, the Trustees are responsible forassessing the charitable company's ability
to continue as a going concern, disclosing, as applicable, matters related lo going concern and using the going
concern basis of accounting unless the Trustees either intend to liquidate the charitable company or to cease
operation5. or have no realistic alternative bul to do so.
Auditor's responsibilitles for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial slalements as a whole are free
from material misslatemenl, whether due to fraud or error, and lo issue an auditor's report that includes our
opinion. Reasonable assurance is a high level of assurance, bul is not a guaianlee that an audit conducted in
accordan￿ with ISAS IUKI will always detect a material misslalemenl when it exists. Misslalements can arise
from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be
expected to influence the economic decisions of users taken on the basis of these financial statements.
A further description of our responsibilities for the audit of the financial statements is located on the Financial
Reporting Council's website al.. www.frc.org.ukJauditorsresponsibililies. This description forms part of our
auditor's report.
Irregularities, including fraud, are instances of non-compli8ncewith laws and regulations. We design proTrdures
in line with our responsibilities, outlined above. lo delect material misstatements in respect of irregul8rities,
including fraud. The specific prtscedures for this engagement and the extent lo which these are capable of
detecting irregularities, including fraud is detailed below..
Enquiry of management and those Charged with governance around actual and potential litigation and
claims..
Reviewing minutes of meetings of those charged with governance..
Reviewing financial statement disclosures and testing lo supporting documentation to assess
compliance with applicable laws and regulations.,
Performing audit work over the risk of management override of controls, including lesling ofjournal
entries and other adjustrnents for appropriateness, evaluating the business rationale of significant
transactions outside the normal course of business and reviewing 8ccounkn.ng ests'males for bias.

The Unicorn Trust
Independent Auditor's Report to the members of The Unicorn Trust (continued)
Because of the inherent limitations of an audit, there is a risk that we will not detect all irregularities, including
those leading to a material misstatement in the financial statements or non-complianGe with regulation. This
risk increases the more that compliance with a law or regulab'on is removed from the even15 and transactions
reffected in the financial statements, as we will be less likely to become aware of instances of non-
compliance. The risk is also greater regarding irregularities occurring due to fraud rather than error, as fraud
involves intentional concealment, forgery, collLJsion, omission or misrepresentation.
Use of our report
This report is made solely to the charitable company's members, as a body, in accordance with Chapter 3 of
Part 16 ofthe Companies Act 2006. Our audit work has been undertaken so that we might stale lo the charitable
company s members those matters we are required lo slate to them in an auditor's report and for no other
purpose. To the ftjllest extent permilled by law, we do not accept or assume responsibility to anyone olhei
than the charitable company and the eharitable company's members as a body, forouraudil
work. for this report, or for the opinions we have fomied.
Ajay Bahl B
BFP FCA (Senior Statutory Auditor)
For and on behalf ofwenn Townsend
Chartered Accountants and Statutory Audltor
Oxford
7 Mar¢h 2026
10

Jnoo
ry> o
(D r ¢x> oi
r (
00
rD r OJ O
c c
x x x
LU LU LU

The Unicom Trust
Balance Sheet
At 31st August 2025
Notes
2025
2024
Fixed assets
Inl8ngible fixed assets
Tangible fixed assets
11
12
13,008
5,283,405
20,355
2,880,146
5,296,413
2,900.501
Current assets
Debtors
C8sh at bank and in hand
13
1.520,993
1,430,536
828,954
1,520,993
2,259,490
Creditors: amount falling due
wlthln one year
Provision for Liabilltles
14
12,819.7441
11,706,125)
111,4001
12,819,744)
11,717,525)
Net Current assets
{1.298.7511
541,965
Total assets less current Ilabllltles
3.997,662
3,442,466
Creditors: amount falllng due after one year 15
{1,958,7501
11,653,750)
Net assets
2,038,912
1,788,716
Funds
Unrestricted funds
Designated funds
Restricted funds
2.026.912
1,5CN).349
3,925
284,442
12.000
Total Funds
16
2,038,912
1,788.716
The financial statements have been prepared in accordance with the special provisions of part 15 of the
Companies Act 2006 relating lo smaller companies.
The financial statemen15 were approved by the Trustees on 7 March 2026 and signed on their behalf by..
Andrew
trivens
Director and Chair of Governors
Company number. 3588494
The notes on pages 14 to 22form partof these a¢¢ounts
12

The Unlcorn Trust
Cash Flow Statemènt
At 31stAugust 2025
Notes
2025
2024
Net cash flow from operatlng activities
21
87g,458
248,398
Cash flow from Investing activitles,.
Purchase oftarTrgible assets
Interest received
12.498,7721
9,Cx)6
12.543,9241
26,359
Net cash flow from investing actlvities
12,489,766)
12,517,565)
Cash flow from financing activitles
Proceeds from long term borrowings
305,000
1,653,750
Net cash flow from financing actlvltles
305,000
1,653,750
Nel increasel{decreasel in cash
11,305,308)
1615,4171
Cash ot 1stSeptember2024
828,954
1.444,371
Cash at 31st August 202S
1476,3541
828,954
The notes on pages 14 to 22 form part of these accounts
13

The Unicorn Trust
Notes formlng part ofthefinancial statements
for the year ended 31st August 2025
Accounting policies
lal
Basls of preparation
The Financial Statements of the Charitable Company have been prepared on a going concern basis
and under the historical cost convention and in accordance with Accounting and Reporting by Charities".
Statement of Recommended Practice applicable lo charities preparing their accounts in accordance
with the Financial Reporting Standard applicable in the UK and Republic of Ireland IFRS 1021 (effective
October 20191, the Financial Reporting Standard applicable in the UK and Republic of Ireland IFRS
1021, the Charities Act 2011 and the Companies Act 2006.
The financial statements are prepared in sterling. which is the functional currency of the Charity,
rounded to the nearest £1.
The Charity constitutes a public benefit entity as defined by FRS 102.
The significant accounting policies of the Charity are set out below and have been consistently applied
lo all years presented unless otherwise staled.
Ibl
Company charitable status
The Charity is a company limited by guarantee. The Trustees who act as directors for the purposes of
company law are the sole members of the company. In the event of the Charity being wound up. the
liability in respect of the guarantee is limited to £1 per member of the Charity. The registered Charity
number is 1070807.
Icl
Fund accountlng
General funds are unrestricted funds which are available for use at the discretion of the Trustees in
furtherance of the general objectives of the Charity and which have not been designated for other
purposes.
Restrfcted funds are funds which are to be used in accordance with specrfic restrictior¢s imposed by
donors or which have been raised by the Charity for particular purposes. The cost of raising and
administering such funds are charged against the specific fund. The aim and use of each restricted fund
is sel out in the notes lo the financkal statements.
{dl
Investment policy
The Charity invests surplus funds in a deposit account until required.
le)
Income
All Income is included in the SOFA when the Charity is legally enlilled lo the income and the amount
can be quantified with reasonable accuracy. Income from charitable activities represents School fee
charges and services rendered during the year. Fees relating to the Autumn School term received
before the accounting year end are deferred in ftjll.
ifj
Expendlture
All expenditure, inclusive of irrecoverable VAT. is accounted for on an accruals basis and has been
classified under headings that aggregate all costs related to the category. Where costs cannot be directly
attributed lo particular headings they have been allocated lo activities on a basis consistent with use of
the resources.
Fundraising costs are those incurred in seeking voluntary Contributions. Support costs are those costs
incurred directly in support of expenditure on the objects of the Charity. Governance costs are those
incurred in connection with the administration of the Charity and compliance with conslilulional and
statutory requirements.
14

The Unlcom Trust
Notesforming part ofthe flnancial ststements
for the year ended 31st August 2025
Accounting pollcles Icontinuedl
Igl
Tangible fixed assets and depreciation
Tangible fixed assets with purchase costs greater than £500 are capilalised and included al cost.
Depreciation of fixed assets is provided, al the folbwing rates, in order to write off the assets over their
estimated useful lives,.
Leasehold land and buildings
Freehold buildings
Freehold land
Computerequipment
Office fvmiture and fittings
Playground and classroom equipment
10VD Straight line
2Vo Straight line after completion
25-33°k straight line
15 /0 straight line
10_20gk straight line
Intangible tixed assets and amortisation
Intangible fixed assets with purchase costs greater than £500 are capilalised and included al cost.
Amortisalion of intangible fixed assets is provided, at the following rates, in order to write off the assets
over their estimated useful lives..
Website
200/0 Straight line
Operating leases
Rentals payable under operating leases are charged to the SOFA on a straight line basis over the lease
term.
o)
Penslon costs
The Charity operates a defined contributlon pension scheme through Scottish Widows for the benefit of
its employees. Contributions payable are charged to the SOFA in the year they are payable. Contributions
tolalling £34,265 {2024.' £26,381) were payable lo the scheme al the end of the year and are inctuded in
creditors.
{kl
Going concern
The financial statements have been prepared on a going concem basis as the Trustees believe that no
material uncertainties exist. The Trustees have considered the level of funds held and the expected level
of income and expenditure for 12 months from aulhorising these financial statements. The budgeted
income and expenditure is sufficient with the level of reserves for the Charity lo be able lo continue as 8
going concern.
Income from charitable actlvlties
Unrestri¢t¢d Restrlcted Total funds
funds
funds
2025
Total funds
2024
Gross fee income
Bursaries provided
School trips, In<lass support, buses etc
3,971,973
1108,8101
358,500
3,971,973
1108,8101
363.302
3,382,682
148,1821
416,477
4.802
4,221.663
4,802
4,226.465
3,750,977
L)onations
Unrestrlcted Restricted Total funds Total funds
funds
funds
2025
2024
Donations
1,140
193,090
194,230
143.347
1,140
193,090
194.230
143,347

The Unicorn Trust
Notes forming part of the financial statements
for the year ended 31st August 2025
Grants receivable
Included within grants receivable are other government grants, local authority grants and fundraising
grants lotalling £208,520 (Unrestricted.. £54,860 and Restricted. £153,660112024.. £nill.
Income from investrnents
2025
2024
Interest received
9,006
26,359
9,006
26,359
Expendtture on charitable activities
Total
2025
Total
2024
Unrestricted
Restricted
Teaching and teaching support costs
(including pensions)
Other staff costs
Teaching equipment and other pupil expenses
Support costs {note 7)
School trips and clubs
Uniforms
3.407.865
33.820
78,871
779,000
41,947
769
3.407.865
33,820
78,871
779,000
81.044
769
2,747.625
15,6(6
67,346
616,178
55,984
656
39.097
4,342,272
39,097
4,381.369
3,503,395
Staff costs
2025
2024
Gross wages
Employer's national insurance
Supply and other teaching assistan
Pension contributions
2,740.100
306,194
101,053
226,482
2,214,818
220,642
104,089
183,540
Other staff costs
Recruitment costs
34,036
24,536
3,407,865
2,747,625
Average number of full-lime equivalent persons employed..
2025
2024
Teaching
Administration
42
16
18
72
58
16

The Unicorn Trust
Notes forming partof the financlal statements
for thg year ended 31st August 2025
Number of employees earning within the lollowing bands..
2025
2024
£60,001-£70,000
£70,001- £80,000
£80,001- £90,000
£90,001- £100,000
£100,000- £110,000
Support costs
2025
2024
Rent and rates
Utilities and insuran
Repairs and maintenance
Promotion and advertising
Legal and professional
Computer, stationery and office c051s
Depreci8tion and amortisalion
other
Interest
Governance costs (see note 81
118,339
124,343
90,292
28.114
41,758
134,415
102,858
15,951
114,505
8,425
136,260
94,511
75,961
25,493
30,230
135,456
78,132
20,041
10,534
9,560
779,000
616,178
Governance costs
2025
2024
Audit fee
8,425
9,560
8,425
9.560
Expenditure on ralsing funds
2025
2024
Fundrais5ng Costs
6,656
3,522
6,656
3.522
10
Trustees, and key management personnel remuneration and expenses
No Trustee was reimburse(J for incidental expenditure incurred in the perDd {2024'. £nill.
The total amount of remuneration to key management personnel incurred in the year was £221.997
12024.. £214,210)
Key management personnel as defined by the Trustees are.. Executive Head, Bursar, Headleacher
and Deputy Headleachers.
17

The Unicorn Trust
Notes forming part of the financial statements
for the year ended 31st August 2025
11
Intangible flxed assets
Website
Totsl
Cost
Al 1 st September 2024
36,732
36,732
Al 3151 August 2025
36,732
36,732
Amortisation
At 1 st September 2024
Charge
16,377
7,347
16,377
7,347
Al 31st August 2025
23,723
23,723
Net book value
At 31 st August 2025
13,008
13,008
At 31st August 2024
20.355
20,355
12
Tangible fixed assets
Freehold
land &
bulldings
Leasehold
land &
bulldings
Flxtures,
fittings &
equipment
Total
Cost
Al September 2024
Additions
2,434,649
2,334,444
471,527
16.619
334,813
147,709
3,240,989
2,498,772
Al 31st August 2025
4,769.093
488,146
482.522
5,739,761
Depreclatlon
Al 1$1 September 2024
Charge
195,631
41,910
165,212
53,603
360,843
95,513
At 31 st August 2025
237,541
218,815
456,356
Net book value
Al 31 sl August 2025
4,769,093
250,605
263.707
5,283,405
Al 31st August 2024
2.434,649
275,896
169,601
2,880.146
Tangible fixed assets with a net book value of £4,769,09312024'. £2,434,6491 have been pledged as
security for liabilities of the charity.
18

The Unicom Trust
Notes forming part of the financial statements
for the year ended 31st August 2025
13
Debtors
2025
2024
Trade debtors
Prepayments
1.324.484
196,509
1,340.119
90,417
1,520,993
1,430,536
14
Creditors: amounts falling due wlthin ong year
2025
2024
Trade creditors
Taxation and social security
Other creditors
Accruals and deferred income
Bank overdraft
187,861
245,041
68,250
1.842,238
476.354
170.686
80.255
64,350
1,390.834
2.819,744
1,706,125
Deferfed income totals £1,669,60312024'. £1,292,833) in respect of fees billed in advance for the Autumn
term.
15
Creditors: amounts falling due after one year
2025
2024
Secured bank loan
1,958,750
1.653,750
1,958,750
1,653,750
The loan is secured against the Charity's assets, including Land and Buildings. The interest rale is 2.25%
over the Base Rate. The loans are interest only for 24 months and 12 months, al which wint capital
repayments will start. The loans are repayable over 20 years and 4 years from the issue.
19

The Unlcorn Trust
Notes fonning partofthe financial statements
for the year ended 31st August 2025
16
Statement of funds- current year
At 1st
September
2024
At 31st
August
2025
Income
Expenditure
Transfers
Total unrestrlcted funds
1,500.349
4,286,669
14,348,928)
588,822
2,026.912
Total designated funds
The Unicorn Trust expansion
fvnd
3,925
13,9251
Restrlcted funds:
Christmas carol concert
Donation for cabins
Donation for front lawn benches
The Unicorn Tiusl expansion
Fund
39,097
9,967
139.0971
19,9671
{7841
1574.1461
234,594
351,522
12.000
Total restrlcted tunds
284,442
351,522
139,097) 1584,8971
12,000
Total funds
1,788,716
4,638,221
14,388,025)
12,038.9121
The transfer he￿een restricted and unrestricted funds represents capital expenditure. On completion of the
projects, the asse1$ are being used to further the charity's objectives and are no longer held as restricted
assets.
Statement of funds- prior year
At 1st
September
2023
At31st
August
2024
Income
Expenditure
Transfers
Total unrestrlcted funds
1,220,684
3,782,281
{3,502,6161
1,500.349
Total designated funds
The Unicorn Trust expansion
fvnd
3.925
3.925
Restricted funds:
Christmas carol concert
Donation for cabins
Donation for front lawn benches
The Unicorn Trust expansion
fund
39,097
14,268
39,097
9,967
14,3011
100,117
134,477
234,594
Total restrlcted funds
154,266
134,477
(4.3011
284.442
Total funds
1,374.950
3,920,683
13,506,917)
1,788,716
20

The Unicorn Trust
Notes fomilng part of the financial statements
for the year ended 31st August 2025
continued...
The Unicorn Expansion Fund is made up of donations where donors have specifiecl the donation is to be spent
on projects relating lo expanding The Unicorn Trust. The current project is the new location purchased during
the year. The donations currently sal in the fund will be spent during 2024125 and will be transferred against the
expenditure in that year.
The Christmas Carol Concert was 8 special fundraising event for the Unicorn expansion. The concert was held
in Christ Chur¢h al Oxford University for Christmas 2023. It was a large event for the school and the school
choir participated with readings from special guests. The donations raised from the event less specific event
costs form the reslricled fund and have been spent during the year for The Ock Sile project as part of the
Unicorn's expansion plan.
A donation was given in 2018 for teachlng classrooms used on the School's site. They continue to be used and
the expenditure relates to the depreciation value of the cabins.
Donation for lawn benches was money for benches for the front of 20 Marcham Road playground for the
students. Purchase of the benches was completed during 2024.
Designated funds are for donations where there Is no specific ￿st11ctIon. bul where the school has decided to
allocate towards the building.
17
Analysis of net assets between funds
Unrestrlcted
funds
Designated
funds
Restricted
funds
Total
funds
Fund balances at 31StAugust 2025
are represented by:
Fixed assets
Current assets
Curienl liabilities
Non-current liabilities
5,296,413
1,508,993
12,819,744)
{1,958,7501
5,296.413
1,520.993
12,819,744)
11,958,750)
12,000
Net assets
2,026,912
12.000
2,038,912
Unrestricted
funds
Designated
funds
Restricted
funds
Total
fund$
Fund balances at 31StAugust 2024
are represented by:
Fixed assets
Current assets
Current liabilities
Non-current liabilities
2.889.750
1.981,874
11.717,5251
11,653,7501
10,751
273,691
2,900,501
2,259,490
11.717,5251
11,653,750)
3,925
Net assets
1,500,349
3,925
284,442
1,788,716
21

The Unlcorn Trust
Notes formlng part of the flnan¢ial statements
for the year ended 31st August 2025
18
Financlal commitments
At 31 st August 2025 the Charty had total future minimum lease payments under non-cancellable operating
leases as follows'.-
Land and buildings
2025
2024
(Restated)
Not later than one year
Later than one and not later than five years
Later than five years
122,624
133,684
466,536
521,990
1,061,760 1,393,560
1,650,920 2,049,234
19
Capital commltments
At 31st August 2025 the Charity had tot81 capital commitments of £51,19112024.' £2,105,221).
Related party transactions
20
There were donations lotalling £821 from one Tlustee in the period12024.' £nil).
21
Reconciliation of net movement In funds to net cash flow from operating activI￿e$.
2025
2024
Net movement in funds
Add back depreciation and amortisalion charge
Deduct interest income shown in investing activities
Decrease in provisions
Ilncreasel in debtors
Increase in creditors
250,196
102,860
19,0061
111.4001
190,4571 1550,661}
637,265
333,520
413,766
78,132
126,3591
Net cash flow from operating activities
879,458
248,398
22