Registered number: 10978174
Charity numbèr. 1175826
RED BALLOON LEARNER CENTRE CAMBRIDGE
(A company limited by guarantee)
TRUSTEES, REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
'AF31GGUR"
28105r2026
c￿PANIEs HOUSE
255

RED &4LLOON LEARNER CENTRE CAMBRJDGE
IA company limited by guarantee)
CONTENTS
Page
Reference and adrnini5trativ8 dÈtail$ of thB charity. its Trnstees and advisers
Trustsès. report
dep•ndent auditors. report on th* finaneial statemuts
9-13
Statèrnent of finaneial actfvities
14
Balance shett
15
Staternent of cash flows
16
Notes to the financial statèm•nts.
17-34"

RED BALLOON LEARNER CENTRE CAM8RIDGE
(A company limited by guarantee)
REFERENCE AND ADMINISTRATIVE DET￿Ls OF THE CHARITY. ITS TRUSTEES AND ADVISERS
FOR THE YEAR ENDEO 31 AUGUST 2025
Trustees
Miss Jane Green lapwnted 6 January 20251
Ms Davina Harvey lappointed 2 June 20251
Mrs Judith Haste
Mr Peter Law
Mrs Kathleen PknGuire (resigned 9 January 20251
Mr Paul Morton-Kemp lappcmnted 2 June 2025
Mr Mark Patterwn
Mr lan Swain {resigned 27 November 2024}
Mrs Eleanor Thynpson lapwnted 24 November 2025}
Company registered
numbBr
10978174
Charity registered
number
1175826
Re9iStered offi¢e
4244 Hiyh Street
Milton
CambrKJ9eshire
CB24 6DF
Coordinator
Ms Jessts Lechner
Independent auditors
Lakin Rose Limited
charter￿ AcccMJntants
Slalutory Atjditors
CambrKlge Housè
Camboro Bwrpss Park
Girton
Cambridge
CB3 OQH
Page 1

RED BALLOON LEARNER CENTRE CAMBRIDGE
IA company limited by guaranteè)
TRUSTEES. REPORT
FOR THE YEAR ENOED 31 AUGUST 2025
The Trustees present th￿r annual report tcgether wilh the aL*Jited financia slatements of the Red Balloon
Learner Centre Carnbridge for the year 1 September 2024 to 31 August 2025. The annual report Serves the
purposes ol both a Twstees, report and a directors. retM)rt urKler company law. The Trustees confirm that the
annual report and finanoal statements of the Charitab￿ crynpany comply with the cUr￿nt stattrtory
requirements, the requirements of the chaiitable c(xnpanVs goveming document an£J the provish)ns of th
Slalement of Recxjnmended Practice ISORPI app1vts￿ to charitie5 prepariro their accounls in accordance
wilh the Financial Repoibng Standard aroliGabk in the UK and Republ￿ of Ireland IFRS1021 {effèctive 1
January 20191-
sin￿ the charty qualifEs as srnall under section 382 of the Cornpanies Ad 2006, the strategic report lequi￿d
of medium and large companies under the CorrTpanies Act 20(￿ Istrategic Report and Directors. Reporti
RegulaliMs 2013 has been omrtted.
Obj¢ctive5 and a￿1vitieS
a. Polici85 and gbjectives
The objects of charity are set ￿J¢ in the Arl**s of A5socialKJn registered at Companies HoLtse on 23rd
September 2017.
o adv3nce 11)e education of children aged 7 to 19 at the Red Balk￿ Leamer Centre, trmng students who are
the victims ol bUll￿"n9, or by reason ol other emotional trduma or illness. a￿ for Ihe time beirKJ unable to attend
mainstream schools. induding. but not limiled to. provmling them with lurtKJn and appropriate face-t￿[ace and
cTrline supwrt in a safe leaming environmènt until they are ready to ietum to mainstream educatKJn or take up
training or employrnent."
We achieve objects through the provi5NJn of an 'intensive care. full kn.me edUCat￿n and support programme.
Therapy and counselling are offered to students ar￿ families. Conb"nuing use is made of volunteers to work wrth
stLKlents. All vobjnieers have enhanced DBS checks..
In settj'ng 0￿.ectiveS and planniru for aCtI￿t￿. the Tfuslees have gNen due consideration to general guidance
tAtshed by the Chartty comm￿M)n relats.ng to pubk benefrt. Induding the gurdance 'Public benefit." running a
charty IP621'.
b. Main activities undertaken to further the charitys purposes for the public benefft
The charity provides full-trme ed(KatN)n for chftdfen who seLf-exchth from SC*￿1. There is rn other purpose
made scheme to sUp￿rt the recovery ol Ihis group of thikI￿n and to give them t￿1r 'lile' back. Another
In￿nI asFect of the work that the charity (k)es ￿ to L4fer supw)rt to thè parenls and carers of these Chi￿ren.
c. Management
The trustees, in c(￿Su￿a￿.0n with the coordina1￿. make dec2540n5 ab¢yJt staffing. budgeting anLI performance
reviews. Trustees. direclors and consultants of Red Balbon Educational Trustwith speoalLSt knowSedge may be
nsulted about employmenl and other human resource issues.
Trustees lo raise local avrdreness of Ihe needs of chiklren ￿ have been so badty bull*d or sulfèr from
severe emolonal trauma or menlal health issues that they cannot attend m81nslream The aim is to draw
attentson to the fact that such Ch￿dren shoukj b8 prov¥Jed ￿1h fuu ts.me eduGafts).
Page 2

RED BALLOON LEARNER CENTRE CAMBRIOGE
IA company limited by guarant••l
TRUSTEES. REPORT ICONTINUEDI
FOR THE YEAR ENDED 31 AUGUST 2025
Achi•¥ements and perfonnance
a. Main achièvements of the charity
The trustees are satisfied the perforMar￿￿ ol the charity during the year eryjed 31st August 2025. The
objectives of the chanty a￿ only achieved Ihrough the skill. hard v￿rk and dedutDn ol Ihe staff and volunteers
at Red Balloon Leainer Centre, Cambridge and as trustees we are indebted to the tearn. AchEvement and
performance at Red Balloon Leamer Centre, Cambridge are measured by the increase in setf-esteeffl and
Confiden￿ of each of the students, their ability to ho￿ their ovm in the w¥Jer wortd and their undèrstandin9 01
themselves and otheis. as well as through academ￿ prcMJress and results.
The last few years have been a kn.me of grow￿ and expansvjn for Red 8alh)on Learner Centre, ca1n￿dgtr. In
September 2020 we were able to open a Se￿￿￿ centre in Cambridge. The successful opening of thè sècond
centre allowed us to douUe the amounl of places that we are able to offer to students eath year. In the summer
of 2024 we wmpleted a further move inlo a Sing￿ nthv twjilding at 42144 Hpah Street. Mitton.
We have completed c¥Jr first full academr ￿r in the new building. and the experience has been very
p0s￿'Ve for staff students alike. Everyyjne ha5 adapted very well to our new home. and the sentirnent about
the move has teen uniformly enthusiastic_ We have also once again been able to modesty increase our
sludent numbers.
In the new centre. our single kxation has enabled stsff and students to work even morè collaboratively and
efficiently as a ieam. Issues can be quickly and easity 5dved. It 15 also provKJing the sludents an opporiunty to
meet a wider pool of people and the￿fore wovidin9 them more social opportunitE5. to bè inspi￿d by others
and learn from each other. B￿uSe of the s¢t UP, Students need quiet 5paGes can make use of this loo.
We remain as strongly commrtted as ever to offering a wide ran9è of curriculum subjects to all students. These
indude English. Maths. sc￿nCe. Humanities. Art. Musre. Media. Drama. Languages Iincluding Brrtish Sign
Language). PE Iwith support from The Leys school). ICT, Lrfe Ski115 arKI Citizenship. In addth.tsn to offering
GCSES. we have a range of qualificatK)ns, including Unrt Awards arKI project qualfficatN)ns to motivate 8nd
re¢ognise those sludents who Ihri¥e in vctaknonal arKJ pra¢kn"¢al weas. In ath1rt(on we ￿ able to offer LAMDA
exams and ASDAN training.
Ouf most imfnediale goals are to make even bètter use of the space that we have in Mitton, ty exploring
the possibility of converting the k)ft into a quEt Spa￿ for 8ddttK)nal ¢lassÈs and therapy. We hope to complete
this work in the sufflmer of 2026.
b. Exams
In the school year 2024125, nine students took a totsl of thrteen GCSE qualifitstions. Subjects inctuded Maths.
English Language, French, Religious Studies and Art. In additKJn to the GCSES taken thi5 ye¥. some students
undertook other examinatK)ns Ythich included Malhs Awtards. English Functional Skills. History. Geography and
Science entry levèls qualrficat￿s.
We supported o(Jr learner5 to prepare lor these exams so that they could do their best and we are very proud of
the set of results Ihat our students achieved. gNen h(yw much educat￿ many of Ihese stvjents had missed
before being admitted to the centre.
Paoe 3

RED BALLOON LEARNER CENTRE CAMBRIDGE
IA company limited by guarantee)
TRUSTEES. REPORT ICONTINUED)
FOR THE YEAR ENOED 31 AUGUST 2025
Achievements and perforn￿n¢e Iconlinuedl
. Activities, trips and èxcursions
Red Balloon doe5 not just care abwt acadeffl￿ resuts, and s￿￿￿¥￿1 b"me, erErgy and expertise are given to
ensuring that the students ha¥8 8 wder ￿rnIng eXper1er￿ throvgh regular actiwties and special evenis SLtch
as cooking and baking, museum trips. t*)ard games. dowalking. DIY. SY¢imming. rircle time. life skills
sessions and day trips. These acfvities prornote increased self*steem. emotional reguJatw)n. Ènhanced sociaj
and commynicath.on skills and a level ol confKYence Ihat ¢anrK)l always be developed li a dassroom. In addition,
many of cxjr sludents benefrt from vEekty therapy or (xjunselling SesS￿n$. We also work coliaboratwèly v
olher schools and local groups to develop partner5t)ips across drfferent organisath"ons.
Thr￿ghout the sthcM)l 2024r25. %bEre able to offer s￿dents a range of educatK)nal visits and
excursKJns.
Thère vras a trip to the British Museum, wh￿h allowed students to wew a %bide range of eXhibit￿n$. induding the
Samurai of Japan, being able to touch the repl￿ ol the Rosetta Stone and the Picasso exhibrtion. Siudents
also experTence(I navgatirwJ the streets of LLX)(b)n and a train joum&y to Londm.
StLttl8nts takIr￿ Ihe Animal Care ASDAN (Award Scherne Development and Accredital￿n Netwothl course
spent a day at shep￿1h w1￿111e Park. Studeni fws was on animal investyations and on conservation of
endangered species. Some time spent expkJriThJ the park and compleb.ng tasks before we joined the bat
feeding sessil￿ where students feamt about fruit bats. The students then made enrichment boxès and gave
them to the meeFtats and coyotes. The students also attended a talk on the red panda and Sumatran tiger.
where the students learnl about the spec￿5 in the wld and the animaLs in the care of Sheweth. These students
also had a wsit to the Village Vets in Milton for a behind the ￿fte$ lour followed by a Q and A session wilh a
vet. The students saw the operalry Iheatre. the imag￿9 r(xyn. the inlensive care unit. pharmacy as well as the
reception and consultiny roorns.
A STEM grwp of students visrted the Unr¥ersty of Cambrwjge Iwtsbtute of Astr￿0MY Observatory. The students
attended a very interesting talk on how solar wind frc¥n the sun ¥itèracts with the Earth's m&3netic field and the
Kxjtential impad on Irf¢ on Earth. The talk VRS in a kclure theatre so students experienced what it is like
attending a lècture at a unNersity 2fJ) 0ll*T peoe.
This yearfs residential trip wa5 lo Ihe Lake District. where students V*Ere able lo parbcipate in a rarKJe of outdc>Jr
pursuits including kayakn'NJ. canoeing, abwling, hiking, raftmg. caving. archery and or￿lteerIng. This gave
much opportunity fL¥ sludents to ¢Jevelop team building skiifs.
We have found over Ihe ￿ar5 that Ihis fesKJenlia trip has a range of bèneffts students. BeiThJ on a
residential exGursion moves them outsvje of their comfort Zone and gNes opFAyiunities ￿ develgp self-esteem.
In many cases, rt is perhaps the onty time Ihey have been away from horne in ihis way. this reason the wsit
helps to build confidence and th•r sense of self. The sludenls develop both camaraderie wrthin the group
an<J al the same time independenGe.
Sludents also had the op￿rtUnty to go on a day out lo Thorpg Park a5 a Ireat to end the summei term an(r to
coritsnue lo foster a sense of communty aeross the centrè. The end of the sch¢)J Jear always includes a
celebratrln of the accomplishrnenls of all c￿( young karrers aThY each slvdent reeeNe5 an annuJl Record of
Achievement h￿hI￿jh￿"n9 special moments.
P￿4

RED BALLOON LEARNER CENTRE CAMBRIDGE
IA company limit￿ by guarantéè)
TRUSTEES. REPORT (CONTINUED)
FOR THE YEAR ENDED 31 AUGUST 2025
hievements and perforniance (continued)
d. Duk• of Edifiburgh's Award activrti¢s
Ten students undertc¥)k their bIc¥￿e level Duke of Edinburgh Award Expedrtion. Working in teams they
spent several weeks training in skills such as map readirKJ. using a compass, first aid. pitching tents and
outdoor cooking before planning a Foute for their tW￿daY expediti)n. covering 16krn.
The IVK) learns hiked indeKEndentty through the kJ¥ely Hertfc*dshire countysw*. usiNJ Ihe skills ihey had ￿arnt
to n8vi9ate and devdopjng their ability lo ￿MmunICate eifeciivety antj woth as part of a teaffl. The 5tLtdents
pitched their tents, woked their dinner on a gas trangias an¢J completed their retum hikè the f(Alowing rnorning.
Two students supported Ihe groups thr￿jghoUl their training and expedrtion. These students completed their
bronze award last ypar and are taking part in the DOE leader programme as part of their silver award.
F5nanclal review
. Going concern
After making approprkite errt]uiries. tru51ees a reasonab￿ expectation that the charity has adequate
sources io continue in operational exi51ence for the lofeseeable future. For this reason. they continu$ to adopt
the going COr￿M basis in preparin9 Ihe financial stsiements.
Furlhèr detaiL% regarding the athipkn of going Ct>rtem basis can be fouThJ in the accounts.ng policies.
b. Reserves policy
The trustees have dec￿ed that unrestricted reserves shotJl¢J be eqvivalenl to fwe months, worth of operational
èxpènditure. At the ￿¥￿1 ol eXpe￿Ilture lor 2024125, this should equal around £440,OCQ (2024.- £420,OOOJ. At 31
August 2025, unrestricted reseNes defbned as unrestricted fijnds less fixed assets was. £576,933 (2024..
£451,369J.
c. Flnanclal Tevlew
Totsl Unrestrict￿ intome during the year was £1,199,268 (2024.. £1,L￿4.329). Of thts, £1.137,752 (2024..
£935,266J came from fees or bursaries. Total resln.cled donat*Jns and grants income in the year was £17.963
(2024.. £27,283). see note 15 for details of Ihese lunds.
Totsl expenthtijre was £1.rffi.582 (2024." £1.054.206} and was incurred in Ihe performance ol the ¢haritsble
tivities of the company including Staffing, rent. utilthes and other general running Costs. £1,055,307 (2Q24..
£1,049,987) was spent from unrestricte(I funds and £10.27512024.. £4.219) spent from restrtted funds.
An unrestricled suwus of £143,961 (2024." ￿er￿it of £20.590) was re(xJr(Jed, bmging total unrestricted funds to
£655,095 (2024. £511. 134).
d. Material Investments policy
The trustÈes' poh'cy ￿ investsnent is to retain suwus l￿d5 in interest-bearing deposit accounts.
Pagè 5

RED BALLOON LEARNER CENTRE CAMBRIDGE
IA company limited by guarantee)
TRUSTEES. REPORT {CONTINUEDI
FOR THE YEAR ENDED 31 AUGUST 2025
e. Princ•pal risks and uncertainties
The trustees have Èxamined Ihe maior strate9r and operational risk5 which the tharity faces. Thè main areas
for concern are."
Sourcing of funding frx Sludents
Safeguarding of students
Loss andlor recnthtment of key staff
The trustèes and the staff have devek)ped a lee pricing stwcture thal 15 revith%Ed annually and that reflgcts the
overall costs ol the support and educatK)nal neets of the Siudents.
Safeguar(ting of students is of the highe* prKwity. Ongo￿9 staff training in Chikl Protection and Heath & Safety
is provided regularty and all trustees compkie Level 1 safeguardi￿ when apwnted.
In addition. trvstees mwjage the fvsk Re9￿ler for the Centre. and a full raNJe of Oioes are regularfy reviewed
by staff arKI trustee5 together.
Stweture, govemance and management
a. Con$titution
Red Baifcon Leamer Centre CambrKlge 15 reg￿tered a5 a chaiitable (x)mpany limited by gu*antee and was set
up by a Memorandum of Association on 23rrJ September 2017.
b. Govèmanee
The Board ol Tiustees has the power to apF4)mi new trustees by resOlut￿n * a sperial meetin9. An op?n and
transparent recruitment pr0ce5s is undertaken. People who ￿rne to the trustee5' attents.on as having relevant
experience, Inte￿1 or expertise are asked if they woukl U￿sider beGtsrning a Irustee. we inleMewed by other
trustees and students, and. if r( ￿ conswJeTed appropnate, are introduced to_all of the trustees. Wl trustees are
subject to enhanced DBS checks and must provKle a Dedaratw of Interests and confimi th* they are 'fit' to
serve as a charity trustee.
The Boaril ains to meet ￿lce per lemi and htskls an AGM w) the summer lerm. At each meeb.ng studènt
09￿$$ ts reviewed 8th9 With progress on the S¢￿1 Oeveh)pment Plan. Regular ¥nanagemenl accounts are
also provKled for each meeting. Over the pasl year we have recruiled addIt￿nal trusteès to expand the range ol
experience and expertise. The current Board of Trustees comwise5 7 truslees. supported by an experiefi￿d
derk.
Page 6

RED BALLOON LEARNER CENTRE CAMBRIDGE
IA company limited by guarantee)
TRUSTEES. REPORT (CONTINUED)
FOR THE YEAR ENDEO 31 AUGUST 2025
Plans for future periods
Our current focus is to continue to eslablish Red Ball(x)n Learner Centre. Cambridge in our new home in Millon.
We a￿ WlSKJefing modificat￿nS to Ihe premises Ihat w￿1 make better use of the space.
Irb re￿nt years. we havè also been to èxpand our offering of support to the families of our young leamers
through the offer of therapy sessions, whith have proved very successful. We are able to offer some parents 8
series of therapy session5 to SUPkxxI them a5 well as their child. We are findirKJ that this is of great benefit lo
many of the families of the y)ung peO￿e that we support Our aim is to expand thts programrne and to offer this
therapy in a broader way. We secured sryne addli￿nal fuwKJing 1£20.0(L) frown Evelyn Trust) 19 sUPPOrt our
expansion ol this wvrk.
The current and future school development plan5 will o)ntinue to be based on a fvll ￿￿leW of our progress in all
areas, particularly using Ihe Independent Sthwls Assockits"on's own Sell EvalUat￿n Procéss. The specrfic
areas ol focus for the currenl academic year indude.. enharKing youth work provision, strengthening aspects of
HR and governar￿e., fU￿raiS1r0 stralegies.. and increasing usatAe space *ithin the n8w building.
Members. liablllty
The Members of the charity guarantee to contribule an rM)t exceeding £10 to the assets of the tharity in
Ihe event of winding vp.
With Special Thanks
The special relationship5 that Red 8alkK)n Learner cent￿ caMbr￿ge has wth schools and local authorities in
Cambridgeshire and beyond, and organisatitins and 1Th1￿7￿￿aIS who prowde many types of support Isuch as the
Leys school). all eontribthè to providing the best possible ejucalion and care for Ihose children that need our
help.
We are grateful to 811 the organisations and individual donors wtho have generousfy supported Ihe work that we
do. In addth'on to Ihe supporters mentioned above. we woubj like to thank The Betty Lawes Foundation. Milton
Hall Foundation Ltd, The Patricia Rouledge Charrtable Trust and The Pye Foundation.
Page 7

RED BALLOON LEARNER CENTRE CAMBRIDGE
{A company limited by guarant•el
TRUSTEES. REPORT {CONTINUEDI
FOR THE YEAR ENDED 31 AUGUST 2025
Statement of Trustees. rgsporffjibilities
The Trustees (who are also Ihe directors of the tharty for the purposes of o)mpany lawl are responsible for
preparing the Trustees, report and the fnanGial 5fatements in accorLlance applicable law and Uftited
Kingdom Accounljng Standards (United lQ'ngdom Generalty Accepted A(xx)unting practi￿).
Company law ￿qUI￿S the Trustees lo prepare financial stslernents for each fmancial year. Under cornpany law,
the Trustees must not approve rhe financial slatements unless they are satisf*d that tw give a true and fair
ew of the state of affairs of the thafty and of ts incomin9 resources a￿1 appI￿allon of ￿sOurCes. including its
incomè and ex￿nditUr&. fL¥ Ihat ￿rK￿Y. In prepamg these financial statements. Ihe Trus*e5 are required to".
select suitable accounlirKJ poltcies and then appty them 4XnSiStentty.'
observe the methc¥Js and princbpies of the Charities SORP IFRS 102}",
make judgments and accounting estimates that are reasonable and prudenL
state whether applicable UK Accounting Standards IFRS 1021 have been folkjwed. subject to any
maierial departures disclosed and explained in Ihe firbancial stalements."
prepare the financial slaternents on the going basis Un￿SS bt is InapprOpr￿le to presume that the
charity will Contsnue in business.
The Trustees arè responsible for keeping adequate accounting records that are sufficiènt lo show and explain
Ihe charrtV5 transactions and disck)se ￿asOnable accuracy at any time the financial position of the charity
and enable them to ensure Ihat the financkql stalernents comply wth the Companies Act 2006. They are also
iesponsible for safeguarding the assets of the charjty and hence for taking reasonable steps fDF the prevenb.on
and ¢Jelection tsf fraud and other irregularities.
Disclosure of inf<)nnati¢m to auditor5
Ea¢h of the rkrsons wfKJ arè Tntstees at tho lime lthen this Trustees. reFQrt ts approved has (Xmthrmed that..
so lar as that Trustoe is aware. there is no relevant aLwJrt A)formation of the charitys auditors arè
unaware. and
that Trustee has taken all the steps that ought to have been taken as a Trustee in order tg be awa￿ of
any ￿levant audrt infomation 8nd to eslablish Ihat the thartys auditor5 are aware ol that infomiation.
Auditor5
The auditor5. Lakin Rose knmrted, have inthated their willingness to continue n office. The designaied Trustees
11 propose a motson reap￿l￿t￿g the auditors at a rneeti￿ of the Tnjslees.
Approved by order of the members of the board of Trustees c
22 May 2026
and s￿ne￿ on their béhatf
a¢k P91￿￿{￿13Y22. Ztr2& 3..53pn}
Mr Mark Patterson
Chair of Truslees
Page 8

RED BALLOON LEARNER CENTRE CAMBRIDGE
IA company limited by guarantee)
INDEPENDENT AUDITORS. REPORT TO THE MEMBERS OF RED BALLOON LEARNER CENTRE
CAMBRIDGE
Opinion
We have audited the financial StateM￿ts of Red Balthn Leamer Centre Cambridge Itme 'charitll for the year
ended 31 August 2025 which comprise the statement of finanaal activrties. the balance sheet, the statement of
cash fk)ws and the ￿lated notes, induding a summary of swJnificant accounting Wiues. The financial reporting
framework that has been applied in their weparation is applicable law and United Kingdom Accounting
Standards. including Finanoal Rep¢Mb"ng Slandard 102 Thè Financial Repo￿"ng Stsndard applic8ble in the UK
rtd Republ￿ of Ireland. (United KingdcKn Genefalty A￿￿ted ALuuntI￿ Practice).
In our opIn￿n the finarrAal ststements..
give 8 true and faw view of the ststé of Ihe charitable (x)mpanKs affairs as at 31 August 2025 and of its
incoming resources ar￿ applicabon of ￿our¢e$, inciudwig tts income and expendrture for the year then
ended".
have been proFwly prepared in accordano Unrtet1 KThJdom Generally Accepted Accountin9
Prackn"ce," and
have been prepared in acCOrdar￿ with the requirements of the CompaThes Act 2006.
Basis fgr opinion
We conducted our 8udTI in a￿OrdanCe with Intemati(wl Slandards on Authb"ng IUKI IISAs IUKII and appI￿able
law. Our re5ponsibilrtie5 under those Star￿ardS a￿ further descri1￿d in the Audrtor5' restxjnsibilities for tre audit
of the financial stalefflents section of our ieport. We are independent of the charitaNe company in accordance
ith Ihe 8thtsl requirement5 that are relevant to our audit of the financial sialements in thè United Kingdom.
including the Financial Rekvb"ng Council's Ethtsl Standatd. and we have fuifille¢J our other Ethical
respon5ibilitEs in accordance with thesè requirements. We t￿lieVe that the audit evidence ￿ have obtained is
sufficEnt and appropriate to provvje a t￿SE$ lor our wnion.
Conclusions relating to goin9 concern
In audib.ng the financral st*emenls. we have cOnd￿jed that the Trustees. use ol the going concèm basis of
ounting in thè preparatton of the finanaal statements is appfopiiate.
Based on the work we have performed. we have not ￿ents'fEd any materkql uncertainties relating to events or
conditions that. individually or collectivety. may t3st signrficant dwbt on the chafilable c(rfnpanVs ability to
continue as a going concem for a period of al least tsvefve months from vknen Ihe financial statemenls are
authorised for issue.
Our responsibilities and the respoWbl￿"eS of the Trustees V*Tth resFe¢t to going Tr)ncem are de%rib¢d in the
relevant section5 of Ihis rep
Page 9

RED BALLOON LEARNER CENTRE CAMBRIDGE
IA company limited by guarantee)
INDEPENOENT AUDITORS. REPORT TO THE MEMBERS OF RED BALLOON LEARNER CENTRE
CAMBRIDGE ICONTINUEDI
Olher information
The other information comprises the infomalion included in the annual retK)rt other Ihan the financial
statements and 8u(litors' rewt thereon. The Truslees a￿ fe5ponsible for the other inf{)r￿￿tiOn contained
thin the annual report. Our q)•iion on the financial ststements dces not cover the other information and,
except to the extent 01he￿ise slated repJrt, we do not express any lom ol assur3￿
condusion thefeon. Our ￿SpOnsIbl11ty is lo read the other infwnalon and, in doing so, cmsider whether the
other informabon is materially inconsistent wrth the finanoal statements or our knovAedge obtained in the course
ol the audit. or olheTh4i58 appears to bè materially misstated. 11 we identify such material inconsistencies or
apparent material misstatements. we are required to determine vknelher this gives rise to a material
misslatement in the financial ststements themselves. If, based on the work we have perfomied, we C￿clUd&
that there is a material mBstatement of thi5 tsther infoffliatK)n. we aft required to report that fact.
We have nolhing lo reFK)rt ￿ thi5 regarf.
Opini¢)n on other matters prescribed by the Companles Act 2006
In our opinion. based on Ihe work uThJertaken in the COLwse of the audrt."
thè information given in the Trustees. ReFK)rt for thè fmarrial year for the financk41 stalements are
prePa￿d is congslent with the financial statements.
Ihe Trusteès. Report has been prepargj in acc(*dar￿e v•th applicable legal requirÈments.
Matters on which we are required to report by èxception
In the li9ht of our knowwe and understsndir#J of the chariatle company aThJ rts environmènt obtained in the
course of the audit, we have *Yentif*d m*enal mi5Statements in the Trustees. Retw)rt.
We have nothing to repNi in respeca of the folky•A'ng maiters in ￿tK)n to Companies Act 2006 rèquires
us to report to you rf, in our opinion..
adequate accountyn9 records have rnt been kepL rx rèturns athquate for oui a￿111 have not been
reGeived from branches not vi8rted by LL8." or
the finanoal ststements are not in agreement the accounting record5 arbd relums,. or
certain dEdosures of Truslees. remuneration speofied by law are not mède." or
we have rKSt receive(l al the inf0rfflat￿n and exp￿￿a￿n$ we require for otjr audsi or
the Trustees were not entitled lo prepare Ihe finanual ststements in accordance with the small
companies regime and take advantage of the small companies. exemptions in preparing the Trustees.
Report aThJ from the requwernent to prepare a Strategic Re￿rt.
Poge 10

RED BALLOON LEARNER CENTRE CAMBRIDGE
IA company limited by guarantee)
INDEPENDENT AUOThORS' REPORT TO THE MEMBERS OF REO BALLOON LEARNER CENTRE
CAMBRIDGE ICONTINUEO)
Responsibithties of trustees
As explained more ftjlly in the tru5tees' ￿$￿>￿sibIlItieS ststefflent, the TrtJ5tees (who are also the directors ot
the charilable cornpany for the purposes of company lawl are re$sK)nsib￿ for prepar*K)n of the financial
slatements and for being satisfEd that they give a Ir￿ and fair view. and for such internal control as the
Trustees determine is necessary to enab￿ the preparalion of fmanckgl statements that are free trc4n material
misstatement, whether due to fraud Of error.
In prepamg the finarmial $tsteM￿ts. the Trustees a￿ ressx)nsible fc¥ assessing the ¢haTitatA& ¢ompanYs
ability to wntinue as a going concem. discfosing, as ap￿iCable, matters related to goin9 cr*￿￿￿ and using the
going concern basis of accounb.ng unless the Trustees erther M)tend to liquidate the charitabk ¢ompany or to
cease operatiorLS, or have rwJ realistt¢ aliemative tyjt tg do so.
Auditors. responsibilities for the aud4t of the financial statemef
Our obJ"èctiV&S 8re to obtain reasonabje assurance abc#Jt whether Ihe financial statements as a %thole arè fr88
froffl materral fflis5tatement, whether due to Iraud or eryor, and lo issue an audiiors. report that includes our
opiniorb. Reasonablè assurance is a high level of assurance. but i8 not a guaranlee that an audit conductèd in
accordance wth ISAS IUKI ￿11 ahAfays detecl a material misstatement when Trl exists. Misslatements can arise
from fraud or error and are considered material if. indmdually or in the aggregate, they could reaSona￿Y be
expected to influence the economic de(isions of users laken on the basts of these financ￿1 statements.
Irregularitie5, including fraud, arè instances ol non-compliance with laws and regulations. We design
procedures in line wth our respI￿$1b11it*$, Cwtlined a￿Ve, to detect material misstatemènts in respect of
irrÈgularitiÈs, including fraud. The extent to which woceduces are capa￿e ol detethng irwularth'es,
including fiaud is detailed ￿k)￿r.
Extent to which the audii was consKler&d capat4e ol dètectiNJ irregularitiès. including fiaud
We ￿entfy assess the risks of maler01 mtsstatement of the financial statements, whether due to fraud or
error. and then design and perform audit procedu￿ resp)nsNe tts those risks. i￿luding obtsining audit
evidence that 15 sufficbent and apprcwate to pfovide a basis f￿ our O￿niOn.
Idenbty'ng arKJ awssing rtsks related to irregulafitses
In identfying and assessing risks of material mi%ststement in res￿1 of irre9ularrt*. irK4uding fraud and non-
compliance wtth law5 and regulalions, we o)nsidered the follcwrKJ".
the nabjre of the sectcy. conlrol environmenl and ￿f{XManCe.
results ol our enquiries of managernent abwt thetr cftml Identi￿ation and assessment ofthe risks of
Irregularit￿s.,
any mattefs we ident[r￿d having obtained aThJ rewv•ed the charitrfs doUjm￿t0ti0n ol their policies
and proce(lures relab.ng to".
- identrfyKig. evaluab"NJ aThl comth'ThJ with and regulations and whether they were aware of
any instances ol rK)n-wmpliance,"
- detecting and rèsponding to the risks of fraLwJ and whether they have kr￿￿edge of any acthal,
suspected or al￿gert fraud:
- the intemal contrds eslablth8(I to mthgate rtsks of fraLKI or nor￿MplIanCe wlh law5
regulations",
the discussK)ns among the audit engagement team and involwng re￿vant intemal specialists regarding
how and vthere fraud mwjht 0￿￿r in the financial stalements ano any pcrtential Ind￿10r$ of fraud.
Page11

REO BALLOON LEARNER CENTRE CAMBRIDGE
IA company limited by guaranttel
INDEPENOENT AUDITORS. REPORT TO THE MEMBERS OF RED BALLOON LEARNER CENTRE
CAMBRIDGE {CONTINUEDI
As a result of these con5idere(I Ihe and inceniNeS that may exist within the
organisation lor fraud and idenlffied the 9￿atest rotential lor fraud in ￿latsOn to revenue recognition. In
common wth audits under ISAS (UK). we a￿ also required to Ferform speafK procedures to rèsF)ond to the
sk of management override.
We also otrtained an understanding of the kgal and regulatory frameworks that the charity operates in, focusing
on wovisions of those laws and re9ulalions that had a direct effect on the determination of material amount5
and disdosures in the financial statements. The key taws and wulations we considered in th￿ context inclu¢Yed
the UK Charii*s Acl. the UK Compar4es Act and UK lax leg15lati￿.
In addition, we COnSKlered pro￿$10ft$ of other laws and regukb"￿s that do not have a diwt effect on the
financial statemènts but compliance may be fundamental to Ihe charty's ability to operatè or lo avoid
material penalty. We identified no suth LIw5 and regulations applicable to Ihe charity.
Audit resFW)nw to risks mjenb"f￿d
As a result of perforn)ing the atr*Jve. we I￿]hed revenue recwition as a key 8LMJit risk rei*ed to the potential
risk of fraud. Our pr(￿dureS to ￿P)nd to rtsks kyenbfied the folhMNJ".
reviewng the finanGkAI statement disdosures and lesb.ng to SUPFM)rting tlocumentatKJn to assess
compliance With provisK)n5 of re￿vant laws and regulatN)ns described as having a direct effecl on the
rinancial statements..
enquiriTrJ ol managernent ￿ncemIng acbjal arvj potentkal 1ft￿8t￿)n and claims,.
perfomiing analytical pfocedures to identfy any unusual or unexpected relationships that may indicate
risks of material mwtstètemenl due to fraud..
reading minutes of meetings of Ihose chaTge(I gov•mance'.
obtained an understanding of provtsions and heky discJJss*Jns 7Mth management to undersland the basis
ol recognititsn or n0n-reco9rNt￿n ol pr0¥7s*Ms." aThY
in addressing the risk of Ira(Jd through managemeni ()verride ol c￿ntr￿s, testing ihe appropriateness of
Journal entrie5 and other adjustmenis., assessiNJ v*hether the judyements made in making accounting
estsmate5 a￿ indutive of a p)tenttal bias.. and evaluating the t¢usiness ratronalè of any stgnifieant
transadions thai ale unusual or outside the nornial c4)urse of business.
We also cornmun￿ted relevant identrfied taws and regulab(*is and wteniial fraud risks io all engagement
team members induding intemal s￿¢￿311Sts. and remained abert to any indtstions of fraud or non-compliance
th L4ws and reguLitw)ns throughout the au¢JL
A further description of our res￿nSIbl1￿eS for the audrt of the finantial slatements is located on the F￿ancIal
Reporting Councifs %%*bsrte at". w¥ww.frc.or
.uklaudTiors￿s
nsibilibes. This descriptK)n forms part of our
8uditor5' repcwt.
Pagè 12

RED BALLOON LEARNER CENTRE CAMBRIDGE
IA company limited by guarantee)
INDEPENDENT AUDITORS. REPORT TO THE MEMBERS OF RED BALLOON LEARNER CENTRE
CAMBRIDGE ICONnNUEDI
Use of our report
This reFX)rt is rnade 501ely to the eharivs members. as 8 trrtmjy. in accordance wth Chapter 3 of Part 16 ol the
Companies Act 2(￿. Our audtt work has beerb undertaken so that we rn￿ht state to the chartys mernbers
Ihose matters we are required to state to them in an audilors. report and for no other purpose. To the fullest
extent permitted by law, we ok) not accepl or assume res￿nsibil￿ to anyone other than the charity and rts
members. as a body, for our audil work, for this report. ￿ for the opin￿$ we have forn￿d.
Christopher Dougherty Isenlor statutory audltorl
fof and on behalf ol
Lakin Rose Llmlted
Chartered Accountants
Statutory Auditors
Cambridge House
Camboro Busines5 Pawk
Girton
Cambridge
CB3 oaH
Date..
26 May 2026
Page 13

RED BALLOON LEARNER CENTRE CAMBRIDGE
IA company limited by guarantèe)
STATEMENT OF FINANCIAL ACTNITIES IINCORPORATING INCOME ANO EXPENDITURE ACCOUNTI
FOR THE YEAR ENDED 31 AUGUST 2025
Unrestricied
fvnds
2025
R•strictod
fvnds
2025
Total
funds
2025
Total
funds
2024
Income from:
Donakn"ons and I￿a￿eS
Charitable activiti'es
Investments
other incc*ne
17,963
61,962
1.137.752
7.079
10.438
. 80,4T9
935,266
6.T67
9.100
1.137,752
7.079
10A38
Total income
1,199,268
17,963
1.217,231
1,031,612
Expgnditure on:
Chariiatle actmties
1.055.307
10275
1,065,582
1.054,206
Total expen(liture
1.05S.307
10,275
1.065.582
1,054,206
Net movement in funds
143.961
151.649
(22,594)
Reconciliation of funds-
Total funds brtyjght foA¥ard
Net movernent in funds
511.134
143.961
7,681
S18.815
151.649
541,409
(22,594)
Total funds ¢arried forward
655.095
. 15.369
670.464
518.815
The Stslement of Financsal ActNrtLe5 indudes all gains and h)sses recogni5ed in the year.
The notes on pages 17 to 34 f(xm pwt of IIw8 finan(ial ststèments.
Page 14

RED BALLOON LEARNER CENTRE CAA18RIDGE
(A company limited by guarantee)
REGISTERED NUMBER: 10978174
BALANCE SHE
AS AT 31 AUGUST 2025
2025
2024
Fixed a5set$
Tangible assets
12
78,162
59, T65
78.162
59.765
Current assets
Detjtors
13
55282
665.057
30.877
497.363
Cash at bank and in hand
720,339
528,240
Current liabilities
Creditors.. amounts falling due ¥bithin one
14
1128.037)
(69. 190)
Nèt ewrrènt assets
$92.302
459,050
Total net assets
670.464
518,815
Charity funds
Restricted funds
Unrestricted fund5
15
15,369
7,681
Oesignated fund5
General lunds
15
15
78.162
576,933
59.765
451.369
Total unrestricted funds
15
655.095
511.134
Total funds
670.464
578.815
The Trustees ackrvthedge Iheir resr•x6its"hlies for cOmpl￿n9 V￿th the requirements of Ihe Acl with respgd to
accounting records and prepardb.on of financial st*ements.
The hnancial statements havè bèen prepared in a¢¢(￿dance Ihè provisiorts applicab￿ to entitES subiert to
the small compan*s regime.
The fInar￿la1 statements We￿ approved a￿1 auth0ri5ed for issue by the Trustees on
22 May 2026
and sKJned on Iheir behalf by.
n INtsy rd, 2026.
'Alatterson
Chair ol Trustees
The notes on pages 17 to 34 fum part of these ft￿r￿la1 stalements.
Page 15

RED BALLOON LEARNER CENTRE CAMBRIDGE
{A company limited by guarantee)
STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 AUGUST 2025
2025
2024
Cash flows from 0￿ratIng ¥tivitiES
Nèl cash genèraied in operating knrties
187.730
44.641
Cash flow5 from investing activities
Interest receNa￿e
Pr(￿ed$ from thè sak of tangible fixed assets
PLJr(*as& of taNJitAè fixed assels
7,079
52
6.767
127,1671
{59,397J
Net cash used in investing adivitits
120.0361
152.630)
Cash flows from financing activitiBS
Nèi cash provided by finaneing actiV7tle$
Change In cash and cash equivalents in the year
Cash and cash equNalents at the beginnry of the year
167,694
(7.9891
505,352
497.363
ash and cash equivalents at th• end of the )Yar
665.057
497.363
The rK)tes C￿ pages 17 to 34 fcrn part of these finarKaal slatements
Page 16

RED BALLOON LEARNER CENTRE CAMBRIDGE
IA company limited by guarat)teel
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
Gen¢ral Infonnation
The chanty is a prhvate chaiitable company limited by guardnlee and is incorporated in England and
Wales. The address of the registered office is 4244 HNJh Street. Mimon. Cambr¥Jgeshire. C824 6DF.
Accounting policies
2.1 8asi5 of preparation of finaneial statements
The f￿ancIal statements have been prepared in aco)rdance with the Charibes SORP {FRS 1021-
AccouTrtrng and Reporbng by Charities." Slatement of Recommended Pracl¢e applicable to charities
preparing their accounts in acry)rdanGe with the Fir￿n0a1 ReFthing Stsndard applicable in the UK
and Republ￿ of Ireland IFRS 102} (Èffecttve 1 January 20191. the Finanaal Reporting Standard
applicable in the UK and Republic of Ireland IFRS 1021 and the Companbes Act 2(K6.
Red Balloon Le#mer Centre CamWJ¢ meets definition of a publ￿ benefit enbty under FRS
102. A55els and liabilities are initkally recognised al hi5t(KKal <osl or transaclion value unles5
otherwise stated in thè relevant accounting policy.
2.2 Goin9 eoneem
The Trustees have a reasonab￿ expectatKtrn that the charity has adequate resourcès to Gtsntinue in
operats.onal existence for Ihe fo￿Seeable fLrture. For this reason they have adopted the 90ing
concem basis in preparry Ihe firwual statements.
2.3 Legal sta￿$ of the charity
. There is no share ￿pital as the company is hmiled by guaraniee. Each MeMt￿ has guaranteed an
amount. not exceeding £10, loward5 the companls liabilit*s in evenl ol a wnding up, provideil
that a member has nol ceased to be a member one ￿ar prior to any wnding up order.
Page 17

RED BALLOON LEARNER CENTRE CAMBRIDGE
(A company limited by gua￿￿teel
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
Accounting policies l¢ontinuedl
14 Incorne
AJI ￿COme ts recognise(I ￿ce the thanty has entdlernent to Ihe income. rt is probabk that the
CC¥De will be TeceNed the amwnt of itome receivabl8 can te rneasured reliably.
GraHts afe ￿ClUded in the ststement of financial 8CtbWties m a receNable basis. The balance of
income received for PUfPU5es bjt ntst expended dunTh3 the ￿TIOd is shovm in the relevant
funds on the balance sheet. Whefe income ks receNed in advance of entitlement of re￿IPt, its
recognition is Oeferred and W￿ude(l in creditors a5 deferred income. Where enb"tlement occurs
before income is r￿eNed, the income is accrued.
Where Ihe donated 9￿1 15 a fixed a5seL measured at fair value. Un￿ it is imFKaCt￿] to
measure thi5 reliabty. in %%thich case the cost ol the rtem lo the ¢JO￿￿ should Èe used. The gain is
recognssed as ino)me from donatior6 and a corre5Frf)nding amouAt is inclucjed in the appropriaie
rixed assel class and depreciated t)ver the uselul economic lile in 8¢xc￿dance vhth Ihe charity's
accounb.ng policies.
On rettipt. donated wofessional swvices and facilrties a￿ recognised on the basis of the vahje of
the gift to ¢he charity which is the amount it would have been wlling to pay lo obtain services or
facilrties of equNalent economic benefrt ￿ the wnarket." a corresponding amount is then
recognised in expeTh1iture in the per￿1 of receipt.
Incomè tax fecoverabie in r￿at￿￿ to irNestrnent r&)me recoanised at the bmè the inveslrnent
income is receivabk.
Olher ￿Come i8 recognised in Ihe periryl in whith il 15 reCeN8b￿ and lo the extent the g¢)ods have
been provi¢*d or on compleb)n of thè service.
2.5 Expenditure
Expenditure is recognised On￿ Ihere is a legal or constnxtive oblKJation to transfer econ<xni¢
tenefit to a third party. r( is probable tr￿t a transfer of econom￿ benefits will be required in
setdement and thè amount OF the oblvJation can be measured relobly. Expenditure is classified by
tivty. The c¥Jsts of each a¢b"vity are made up of the totsl of costs and shared costs,
inclu(Jing support costs involved in undertaking each edbvity. Oirect costs attributable to a single
activity are allocated directly to that actmty. Share(I costs which contnbute to more than one activity
and gJpport costs whiGh are not aitribjiable to a single activty are ap￿rtk)ned between those
acDvrties on a basis consistent wthh the use of resources. stafl costs are allocate¢J on the
basis of time spent. and depreuation charges allocated on Ihe ￿rtiOn of the asset's use.
Expendrture ￿ Charitab￿ acb¥it￿ is i￿u[red on direcuy undertaking the actmts.es whth further the
ehariws objectives. as a5 any a5SLK*ted supwjrt costs.
Al expeThJiture is iTh*Jsive of wrec¢)ve￿ble VAT.
2.6 Tangible fixed zssets and depreciation
Tangible fixed assets are initi.alty recogntsed at cosl. After rewJnit￿n, under the cost model,
tsngible fixed èssels are measured at cost less accumulated depreaaticffi and any accumulated
impairmeTht losses. Al rnsls incurred to bring a tarKJible fixed asset into its inlended working
C￿drt￿ln shoLdd bB induded in Ihe measurement of cost.
Page 18

RED BALLOON LEARNER CENTRE CAMBRIDGE
IA company limited by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
Accounting policies (continued)
2.6 Tang•ble fixed assets znd dewttiation Icontinuedl
DeprKiab"on is charge(I so as to allctate the cost of tangible fixed a55ets less their residual value
over their estimaied useful live5. using thè straKJht4ine mèiF*rtl.
DepTeoation is provvtsj cn the fThl(Mng bays..
Leasehokj Improvements
Office equipmenl
Computer equipment
10%
33%
The assets. rewdual valuès. USefl￿ I￿5 and dèpreoat¥)n methc¥J5 arè review￿, and adjusted
ospectively rf appropriatè. c¥ rf there is an indicatN)n of a ￿n￿l¢an1 (thange since the last reporting
date.
2.7 Debtors
Trade and olher deblors are rec￿3n•5ed al Ihe setllemenl amount after any trade discounl offered.
Prepayments are valued at the arnounl prepatd net of any Irade discounts due.
2.8 Cash at bank and in hand
Cash at bank and in hand indudes cash and short-terni highly IKiuid investments ￿th a short
fflaturity of three monlhs or less from the date of acquisition or opening of ihe deposit or similar
account.
2.9 Liabilities and provisions
Liabilrties are recognised when there 15 an obligaton al the balance sheet date as a ￿$utt of a past
event, it is probable that a transfer of e￿ornIC tenefit w￿1 be required in setNement, and the
amount of the settlemenl can be eslimaled reliably.
Liabilities are recconised at the arnount Ihat the charity an1￿1paleS it wll pay to seltle the debt ￿ the
amounl it has received as advanced payments for the grA)ds ¢Y sewvKes it musl provKIe.
Provisions are measured at ts best esb.mate of the amounts requyed to settle the oblKJaknon. Where
the effecl of the time value of money is material. the proVis￿n is based on the present value of Ihose
amounts, discounled at the we-tsx discounl rnie Ihat reflects the risks specific to the liabilty. The
LmwiTrthng of the discounl is recwise(l in the ststement ol financtal 8Ctivities as a finance o)st.
2.10 Flnancial instruments
The charity only has financial assets and financBI liabilities of a kind that quality as bas￿ f￿anCIal
instrumenls. Bas￿ financial instrumenls are initially recDgnised at transaction value and
subsequentty measured at their setllement value wrth the excepts.on of bank loans wh￿h ar
sub5equgntty measured at amortised cost using the effective interest mèthL¥J.
2.11 Pension5
The charity operates a defined contribution pensKx) scheme and the pension charge represents the
amounts payable by the charrty to the lund in respert of the year.
Page 19

REO BALLOON LEARNER CENTRE CAMBRIDGE
IA campany limited by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST202S
Acetsunllng pollcies Iconllnued)
2.12 Fund accounting
General fund5 are unrestricted fun(ts are awailable fw use at Ihe discretion of ihe Trustees i)
furtherance of the general objeclives of the chaiity and have nol been designated for other
purpose5.
t)estgnated funds comprise unrestrKled fuThJs that have been set aside by the Trustees for
Part￿u￿r purposes. The aim and usè of each desvjnaied fund 15 set OLrt in the notes to the financial
statements.
Restiicted funds are funds which are to be used in accwdance wth speofic iestrictions imposed by
donors or which have been raised by the charty for particuL4r purposes. The costs of raising and
ministering sl￿ fLmds are chargeLI againsl the speth fund. The aim and use L4 each Te8tricled
fuThJ is set oul in Ihe notes to the financkql sl*rnents.
Investment income. gains and losses are allctaied to the approwiate fund.
Int¢)me from donat•tins and legacies
Unrtstricted Restricted
lunds
funds
2025
202$
Total
funds
2025
Total
funds
2024
Donaticms
Giants
38,280
42.199
17.963
26.963
43.999
17.963
61.962
80.479
Total 2024
53.196
27.283
80.479
Page 20

RED BALLOON LEARNER CENTRE CAMBRIDGE
IA company limited by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
Income from charitable activities
Unrestricted
funds
2025
Total
funds
2025
Total
funds
2024
lee
1.137,752
1,137,752
935.266
Total 2024
935.266
935,266
Investment incom¢
Unreslricted
funds
2025
Total
funds
2025
Total
lunds
2024
Deposit account interesl
7.079
7.079
6.767
Total 2024
6.767
6.767
Other ineomlng resources
Unrestrided
fvnds
2025
Total
funds
2025
Total
fvnds
2024
School lunches
iscellaneous income
7.747
2.691
7.747
2.691
6,770
2,330
10.438
10,438
9, 100
Tolal 2024
9, 100
9, IL¥J
Page21

RED BALLOON LEARNER CEMTRE CAMBRIDGE
IA company limited by 9uaranteel
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
Anal￿15 of éxptfiditurè on eharitsble activitles
Summary by fund type
UnrestridÈd Restricted
funds
funds
2025
2025
Total
2025
Total
2024
TèachirvJ and SLVPXt of children aThJ y)un9
people
1.055.307
10.275
1,06S,582
1.054.206
To1812024
1.049.987
4,219
7.054,206
Analysis of expenditure by actsvilies
A¢tivities
undertaken
dorectly
2025
Support
eos
2025
Total
nds
2025
Tot81
funds
2024
Teachry and of chIld￿n and JThJng
973,833
91,749
1.065.582
1.054,206
Tolal 2024
876.420
177,786
7.054,206
Page 22

RED BALLOON LEARNER CENTRE CAMBRIDGE
IA company limited by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
Analysi5 01 eyp¢nditure by •¢tivitios l¢ontifiu¢dl
Analysis ol direct costs
Total
fvnds
2025
Tolal
fijnds
2024
Activities
2025
Staff costs
Deprecration
Teaching se￿￿$
Therapy
Ge￿ra1 resour¢es
Food
studenl travel and ac11v￿e$
Examinath"on fees
$￿ClaI aCtivrt￿S
Educational resour
charitab￿ donat￿n$
Turtion
804.593
8,713
5.739
9,343
2,402
16.608
10.782
2.313
4,768
8.695
8D4,$99
8.713
5,739
689,768
6,817
47
13,232
4,030
15.287
8, 747
4,097
3,235
9.542
2.402
16,608
10.782
2,313
4.768
8,695
5.591
1.683
5,591
4.981
919
23
Well-being
Careers and college transil
Rates and utilrties
Staff welfare
Rent
15.549
97
15,S49
97
.74.873
78
19. 130
787
95.596
182
74,873
78
Stsff and volunteef travel
973,833
973,833
876,420
Total 2024
876,420
876.420
Page 23

RED BALLOOM LEARNER CE14TRE CAMBRIDGE
IA company lirnii•d by gualanteel
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
Analysis of èxpenditure by activities Icontinuedl
Analysis of support costs
Total
funds
2025
Total
funds
2024
ztivitits
2025
Legal and professKJnal
Support fee IRed Ballow Grwp)
Training cx)sls
Insurance
1.995
25.975
3,427
5.625
34.391
18.19J
3,427
5,625
34.391
18.190
3,887
5.479
44,670
15.403
60
20.480
25.248
1.025
10.025
17.594
Renewals and repai
Offiee costs
Bank fees
Bad debts
Loss on disposal of fixed assets
Travel
General expenses
Govemance costs
1.308
18,384
18,384
91,749
91.749
177,786
Total 2024
177.786
177.786
Authtors. remuneratlon
Thè audith, remuneration amounts to an audilor fee of £8.4CY) (2024 - £8.000), aThJ and a¢countancy
swvices ol E3,31K)12024- £3. 1501.
10. Staff costs
2025
2024
Wages and salaries
Social security costs
Contrthtion to defined COntrib￿lon pènsion Sc￿Me$
71B.808
58.750
27.041
627,441
39, 142
23. 185
804,599
6Bg.768
Page 24

RED BALLOON LEARNER CENTRE CAMBRIDGE
IA company limited by guarant¢el
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
10. Staff costs {continuedl
The average number of PÈfsons empknyed bythe chanty during Ihe yearwas as lolknws:
2025
No.
2024
No.
EmpkJyee5
36
32
No empk)yee received ￿m￿neral10n 8mountirg to more ihan £60.OJO in erther year.
The Trustees consider Ihe key management pets￿ne1 to ¢ompfise ihe C￿rdinatOr and Deputy
Coordinators. The aggregale cost of remuneration of key management personnel duriro the year was
£149.291 (2024- £149,685).
11.
Trustees. remuneration and expenses
During the ￿8(. no Trustees ￿1ved any rem￿￿erat￿n or other benefi15 r2024 - £NIL).
During Ihe ￿ar, expenses iotalling £NIL were reimbursed or paid diredy to Trustees (2024 - £182 to I
Trustee). The expenses related to ￿1MbUr5ernen1 of travel ex￿￿Se$.
Page 25

RED BALLOON LEARNER CENTRE CAMBRIDGE
IA company limited by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
12. Tangible fixed assÈts
Leasehold Fixtures and
Computer
improvements
frttings equipment
Total
Cost or valuation
At 1 September 2024
Additions
Disposals
55.212
25.091
10.155
73.236
27,167
12.7701
2.076
{2.7701
At 31 August 2025
7.175
10.155
97,633
Dèpreciation
At 1 September 2tr24
Charge for the year
On disposals
3.781
2.012
{2,7131
9.690
465
13,471
8,713
12.7131
6.236
At 31 Augusl 2025
6.236
3.080
10,155
19.471
N*t book value
At 31 ALwJusI 2025
74.067
095
78,162
Al 31 August 2024
55.212
4,088
465
59, 765
13.
Debtors
2025
2024
Due after more than one year
Other debtors
10.732
10, 732
10,732
10,732
Due wlthin one year
Tra¢Je debtors
Oiher debtors
Prepayments and accrued ￿¢(￿ne
13.577
12.953
2.112
5.080
30,973
55.282
30,877
Page 26

RED BALLOON LEARNER CENTRE CAMBRIDGE
IA corThpany limited by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
13.
Debtors {eontinu•dl
Included in other debtor5 due after more than one year is an interesl free loan to Red Balloon Learner
Centre Group of £10.732 (2024- £10.732J is repaydbk at over 12 months. notice li.e. 366 days).
14.
Creditors: Amounts falling du• within on• year
2025
2024
Trade cr8drtors
Other taxation and socpl security
Other creditor
Accruals and deferred ￿COrne
29.552
20.999
6,152
71,334
5.726
5, 165
6, 152
52.147
128.037
69, 190
Page 27

RED BALLOON LEARNER CENTRE CAhlBRIDGE
IA company limited by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
15. Statsment of lunds
ststemènt ol funds- current year
Balance at I
September
2024
Balance at
31 August
2025
Transfers
inlout
Income Expenditure
Unrestricted fund
Designated funds
Fixed assets designated fund
59.765
{8,7131
27,110
78.162
General funds
General Funds
451.369
1.199.268
11.1146,S941
127,1101
576.933
Total Unrestricted funds
511.134
1,199.268 11.055.30n
655,095
Restricted tunds
16+ provis￿ fund
Erasmus project fufKi
Duke of Edinburgh Awards
Milton Hall IT grant
Therapy- EveW Trust
379
6.692
610
379
6,692
823
10.1)00
7.140
11.395)
10.000
11,740)
18.8801
7.681
17.963
110.275)
15.369
Total of funds
S18.815
1.217.231
{1,065,5821
670,464
Page 28

RED BALLOON LEARNER CENTRE CAMBRIDGE
IA c¢)rnpany limited by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
15.
Statement of fvnds {continuedl
Oesignated Funds
The Fixed assets designated fund represents Ihe nel bcok value of fixed assets.
Restrict•d Funds
16+ prOvi￿oN fund - Grant rece￿e￿ from Qua*omm to wovvje trans￿On supp)rt lo lormer students as
they move into further education. traiiing and emph)yrnenl.
Erasmus project fuThJ - Fundiro for a colkborative pr(yert betr￿en a grr￿p of %kn)Is ￿ the UK, Cyprus
and Poland.
Duke of Edinburgh Awards fvnd- Donakns towards Duke of Edinburgh Awarfs rdated expenses.
Milten Hall IT grant- Grant for IT equyll￿I whth is to be spent in 2025r26
Therapy- Evelyn Trust - Grants towards costs of family thernpy. Grant income has been recewed post
year end wh￿h will dear the ￿ar end luThJ deftit.
Page 29

RED BALLOON LEARNER CENTRE CM18RIDGE
IA company limited by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
15.
Statèment of funds (continued)
Statemgnt of funds- prior year
Balancg al
I Seplembei
2023
Balance 8t
31 Augusl
2024
Transfetr
inlotsl
IfKome Ex￿nd￿￿
Unrestricted fund¥
Designated funds
Ftted assèts d&svJnated fund
(6,817)
66.582
59.765
General Funds
531.724
1.004.329 (1.043. 170)
(41,514)
451.369
Totsl Unrestricted fun
531.724
1.004.329 (1.049,987)
25,068
511. 134
Restrided funds
Parent support fund
16+ provision fund
Erasmus project fund
Duke of Edinburgh Awards
Kitchen refurbishment
Lab refurbishment.
2,274
719
6.692
12,274J
{340J
379
6.692
610
2.215
{1,605)
(5.068)
I20,06￿)
27.283
(4,219)
(25.068)
7,681
Total of funds
541.4(
1.031.612 (1.054.206)
518,815
Pa9e 30

RED BALLOON LEARNER CENTRE CAMBRIDGE
IA company limited by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGVST 2025
15. Statement of funds Icontinuedl
Designated Funds
The Fixed assets desvJnated fund represents the net tM)ok value d fixed assets.
Restrlcted Funds
Parent suppyt furKJ - t)onation5 r￿1ved from CO-OP to support pa￿ntS wa parènt s¥Jpport group and
Family therapy.
16+ provis((￿ fund- Grant received fr<￿ Qualcomm to provide tran5ffK*) SUPPOrt to fomier students as
they move into further education, training and emplwent.
Erasmus project fund - FundiryJ f￿ a colatWaiNe pr(4èCt telween a group of schools ￿ the UK, Cyprus
and Poland.
Duke of Edinburgh Awar(Is lund- Donab"ons tthvards DLth of Ednburgh Awards related exwn5es.
Krtchen relurbishment fvnd- Grnnts ttr•rards the costs of the new kitchen.
Lab ￿furf0ishMent fuThJ- Grants knvards ￿st of a new scierrE latoratory.
16.
Sumrnary of funds
Summary of funds - current year
Balance at 1
September
2024
Balanet at
31 August
2025
Transfers
inlout
Income Expenditure
Designated funds
General funds
R?slrict8d fund5
59.765
451.369
7.681
18,7131
11,046.5941
110.2751
27.110
{27,1101
78.162
576,933
15.369
1.199.268
17,963
S18.81S
1.217.231
11.065.582)
670,464
Page 31

RED BALLOON LEARNER CENTRE CAMBRIDGE
(A company limited by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 AUGUST 2025
16. Summary offunds Icontinuedl
Summary of funds- prior year
Balance al
I September
2023
Balance at
31 Augusf
2024
Transfers
in/oul
Irm Expendilur
Designatèd f￿d5
Genernl funds
Restricted funds
(6.817)
l.CQ4.329 {1.043, 170)
27.283
(4,219)
66.582
(41.514)
(25,Q68)
59,765
451,369
7,681
531.724
541,417J
1.031.612
(1,054,206)
518,815
17.
Analysi5 Ot nel assets bètween funds
Analysis of net assets betwe￿ fvn¢ts- Current year
Unrestricted
funds
2025
Restricted
funds
2025
Total
funds
2025
Tangftjie fixed assets
Oebiors due after morè than c￿e
Current asseis
Creditors duè wthin one yèar
78,162
10,732
,238
(128.0371
78,162
10,732
709.607
{128.0371
15.369
Total
655.095
15,369
670.464
Analysbs of net a￿ts between fvnds- prior year
Un￿Strict￿d
funds
2024
Restricted
funds
2024
Total
fvnds
2024
Tangib￿ fixe(18ssèts
Debiors after more Ihan ontr year
Current assets
Creilitors due wthin
59.765
10.732
509,827
(69. 190)
59.765
10,732
517,508
(69, 190)
7,681
Total
511. 134
7,681
518,815
Page 32

RED BALLOON LEARNER CENTRE CAMBRIDGE
IA company limlted by guarantèè)
NOTES TO THE FINANCIAL STATEMENT5
FOR THE YEAR ENDED 31 AUGUST 2025
18.
R¢￿ncIlIation of net movernent in funds to nel cash flow from ¢)pÈratin9 activitie
2025
2024
Net incomelexpenditwe for the yBar {as per Statemgnt of Finanryal
Activities)
151,649
122,594)
Aljustments for:
Deprecialiw charges
Inlerest recewable
Loss on the (*sposal of fixed assets
Increase In debtors
Increase in uéditor5
.713
(7,0791
6,817
f6, 767)
25.248
fl.015)
42.952
124,4051
58.847
Net Cash provided by opernting activities
187,730
44,641
19.
Analysis of cash and cash equivalents
2025
2024
Cash in har*Y
665,057
497,363
Total cash and cash equlva￿nts
665,057
497.363
20.
Analysis of changes in net debt
At1
September
At31
2024 Cash flows August 202S
Cash * bank and in harKI
497,363
167.694
665.057
497,363
167,694
665,057
Page 33

RED BALLOON LEARNER CENTRE CAMBRIDGE
IA company limited by guarantee)
NOTES TO THE FINANCIAL STATEMENTS
FOR THE YEAR ENOEO 31 AUGUST 2025
21. Pension commitments
The charity operates a defined 0yitrlbutK￿ pension SLtheme. The assets of the schemè aré held
separately from Ihose of the charity in an independently adM￿lste￿ fund. The pension Gharge
represents conlribution5 payable by the charty to the fund and amounted to £27,041 12024 - £25, 185).
Contributions of £6,152 (2024 £6. 152) WEre pajgbje to tho fund at ts balance sheet date and are
IndtKJed in creditC¥S.
Op•ratin9 lease commitments
At 31 August 2025 the charity had c￿rn￿ments to make fuiure minimum lease payThènts under non-
cancelIab￿ 0￿ratIng leases as follows..
2025
2024
Not laler than 1 year
Later than l year and not later than 5 years
77.500
200.208
51.667
277, 708
277.708
329.375
Page 34