Charity Reglstratlon Number 1137497
HOMERTON COLLEGE
ANNUAL REPORT AND FINANCIAL STATEMENTS
FOR THE YEAR ENDED 30JUNE 2024
l Homerton College

Reports
Reference and adminlstratlve Informatlon
Trustees, report
College governance statement
Statement of internal control
Statement of Council's responsibilities
Independent auditorfs report
Page
16
17
17
18
Flnancial statements
Consolidated Statement of Comprehensive Income and Expenditure
Consolldated Statement of changes in reserves
Balance sheets
Consolidated Statement of cash flows
Principal accountlng pollcles
Note to the flnancial statements
21
22
23
24
25
31
2 Homerton College

REFERENCE AND ADMINISTRATIVE DEfAILS
FOR THE YEAR ENDED 30 JUNE 2024
Registered address
Hills Road
Cambridge
CB2 8PH
Charlty reglstratlon number: 1137497
Members of Counal (Trustees)
Ex officio Members
Principal
Vice Princlpal
Senior Tutor
Lord Woolley of Woodford
Dr Francesca Moore
Dr Penelope Barton (resigned 31 December 2023)
Dr Georglna Horrell {from 01 January 2024)
Dr Slmon Brocklngton (resigned 31 August 2024)
Dr Simon Wadsley (interim Bursar from 02 September 2024)
Bursar
Elected Fellows (for 3-year terms to 30 September)
Juliana Cavalcanti (20231
Paul Warwick (2023)
Tlmos Klpouros (20231
Fernanda Gallo {2024)
Slmon Wadsley (2024)
Wlll Fawcett (2024)
Alison Wood {2025)
Davld Belin (2025- Resigned September 2024)
Melanie Keene (2025)
Katherine Boyle {2026)
Josie O'Donoughue (2026)
Olivier Tonneau {2026)
Gavln Davles (2027)
Matt Norton {2027)
Co-opted Fellows
Junius Olivier (from 18 April 2024 to September 2026)
Joel Chalfen {2024)
Student Members (not Trustee5)
JCR Presldent
MCR President
Ben Ward
Ko8ulan Vlpulan / Reyhannisa Hajl
SenFor Officers
Head of House
Vice Prlnclpal
Senior Tutor
Bursar
Lord Woolley of Woodford
Dr Francesca Moore
Dr Georgina Horrell
Dr Simon Brockington (resigned 31 August 2024)
Dr Simon Wadsley (interim Bursar from 02 September 2024)
Dr Paul Elliott
Dr Alexander Mill
Dr Melanie Keene
Dr Simon Wadsley
Admissions Tutors
Postgraduate Tutor
Secretary to the Governing Body and Council
3 Homerton College

REFERENCE AND ADMINISTRATIVE DEfAILS
FOR THE YEAR ENDED 30JUNE 2024
Auditors
Price Bailey LLP
Tennyson House
Cambridge Buslness Park
Cambridge
CB4 OWZ
Bankers
Lloyds Bank plc
Endeavour House
Chivers Way
Hlston
Cambrldge
C824 9ZR
Solicltors
Taylor Vinters LLP
Merlin Place
Milton Road
Cambrldge
CB4 ODP
Property advlsers
Carterjonas
6-8 Hllls Road
Cambridge
CB2 INH
Bidwells
Bidwell House
Trumpington Road
Cambridge
CB2 9LD
Investment managers
Rothschlld & Co
New Court
St Swithln's Lane
London
EC4N 8AL
4 Homerton College

Report of the College Councll for year ending 30 June 2024
SCOPE OF THE FINANCIAL STATEMENTS
The trus￿eS of Homerton College ('the College.) present their report incorporating the operating and
financial review. together with the audited financial statements for the year ended 30 June 2024. These cover
the consolidated operations of Homerton College and its subsidiaries. The financial ststements have been
prepared in accordance with the accounting policies set out on pages 27 to 32 and comply with applicable
laws. the requirements of the Recommended Cambridge College Accounts (RCCA). the Ststement of
Recommended Practice: Accounting for Further and Higher Education (2019). and FRS 102 The Financial
Reporting Standard applicable in the UK and Republic of Ireland..
Status
Homerton College was founded in 1768 and gained its Royal Charter and membership of the University of
Cambridge in 201 O. With over 1,400 students covering all undergraduate and most postgraduate courses, we
are one of the largesL youngesL diverse. and most dynamic colleges in the University.
We pride ourselves on our values led approach and especially on the Importan￿ of fairness, openness, and
excellence. We believe that education is more than just a qualification and that the skills to use and apply
learning are jusc as important as the degree itself.
The College is constituted through its Royal Charter, and it is also a registsred charity. This report and the
accompanying accounts consolidate the operations of Homerton College and its subsidiaries which are:
Colophon Limited undertakes commercial conferences and also operates the College bar and May
Colokats LLP, which was incorporated during 2013114 to facilitate the residential developments which
are part of Homerton Gardens adjacent to the main college site. The development works are
complete, and partnership now exists to hold the freeholds.
Ward Griffin LLP is a partnership between Hornerton College and St Mary's School. It developed and
now manages the sports fields owned by St Mary's School, which were leased to the partnership in
2020 for 66 years.
Purpose, Charitable Objectives and Public Benefit
The purpose of the College is to nurture a talented, divers< open-minded, and principled scholarly community,
and thereby to further the University's mission of contributing to society through the pursuit of education and
research at the highest levels.
The College's culture and values emphasise inclusivity: both in reaching out to potential students from the
widest range of backgrounds, and in ensuring that students from every background feel a sense of belonging
at Homerton and that they are welcome and supported. The College bdieves that equality, diversity, and
equicy lead to excellence. and works to remove any barriers to full participation in Cambridge life that students
may experience. Homerton's culture is one of friendliness and lack of hierarchy.
The objects of the College, as set out in Its Royal Charter. are:
l. For the public benefit to advan￿ education. religion. learning and research within the University of
Cambridge.
2. For the public benefit to provide for person& who shall be members of the University, a College
wherein they may work for degrees of the University of Cambridge.
The College Council has complied with its duty to have due regard to the Charity Commission's public
benefit guidance.
5 Homerton College

Strategy
The Governing Body approved a new overarching Aims and Strategy document in October 2024 to sit
alongside the Values, Vision and Mission approved in March 2023. This new document presents the College's
Vision and Aims for Inclusive Excellence in Education; for Innovation and Inspiration in Research,. for
Diversiry and Inclusion in All We Do; for Nurturing and Development of Unique Characters: for
Enhancement and Support of Wellbeing,. and for an Inclusive and Prosperous Future. It is intended to use
these two documents as a foundation for more detailed strategy documents developed by each area of the
College.
Equality, Diversity and Inclusion
The College has an active, energetic and dynamic approach to EDI which informs all aspects of college life
including admissions, outreach and our commitment to improving and enhancing swdent experience for all
student& We have held a number of debates and themed formal dinners with the aim of ensuring that
swdents from diverse and under-representrd backgrounds feel that they belong and are able to thrive at the
College, which has an educational benefit as well as building their charathr and equipping them with the
knowledge and ambition to contribute to a better world.
Educational achievements
Admisslons and Outreach
The Admissions Team have offered a dynamic programme of events and services. From October 2023 to
October 2024, our Schools Liaison Officer and Outreach Manager organised and delivered wide-ranging 126
outreach events (2023: 107), both online and in-person. Of the 879 (2023: 591) schools and 14,995 (2023:
9151) participants who attended these events, significant numbers came from areas where few progress to
hi8her education.
In tsrms of events held at Homerton, we hosted 9 Outreach buses (bringing groups of students from across
our 'link areas, into College, for buSy• aspiration-raising days) for 583 students and tsachers from 33 different
schools. In addition, we hosted individual school visits to Homerton for 208 students from 8 different
schools, a number of tours of the college for prospective students and their parent4 and three Open Days
for over 300 people.
In temis of visits out to school& we hosted four Schools Tours in all our Link Areas of Scotland, West
London, Buckinghamshire and South Yorkshir< involving delivering tslks in schools for 2,639 students from
67 differenr schools (31 different schools in Scotland, 16 in West London, 12 in Buckinghamshire and 8 in
South Yorkshire), as well as talks for individual schools at other times of the year for 719 students from S
different schools.
In terms of wider reach. we also rdn an attainment rdising programme for a selett 35x Year l O students
from across the country from target groups, culminating in an in-person Celebration Event to the college
after producing their own essay. We also ran an online access course for 3054 Year 12 stats school
students. In addition, we hosted 38 <2023: 32) students on the residential element of the university
STEMSMART scientific preparation pro8ramme. making us one of its biggest supporters,
One of our largest events last year was our Sustainability Student Conference in late AugusL The
Conference vrfas the culmination of an essay writing and desi￿ competition (with online sessions for
inspirntion and guidance) and is a 3-day residential for l 00 state school students from 61 different schools.
The central day of the Conference was also attended by an additional 150 students from 69 different
schools. The students took part in a range of attivities, discussions and talks including sessions from efftrnal
contributors and from current students.
Admissions Tutors also participated in Ydrious attivities. For example, our Science Admissions Tutor
developed a portable educational "escape game" with £41,000 of funding from the Nevrton Trust. The
escape room trsts the analytical and synthetic thinking skills that we look for in our applicants, making it a
novel VRY to inspire students to apply to top universities and to prepare them for interviews and the
6 Homerton College

university transition. It involves over l 00 scientific thinking skills puzzles and has been delivered to over
2,500 students to date, with delivery for another 1,500 students planned by the end of the academic year.
2023124 also saw the launth of our new "Cambridge Biology Challenge". where over 2.500 students from
around the country answer bi-monthly questions about biology using posters, videos podcasts and essays.
The competition culminated V•Yth us inviting over 300 participants to Cambridge for an aNrdrds%iving
ceremony* escape game and lecture.
The last acadernlc year also saw the launch of our new"Homerton for Homerton" projeffj where the
college has "returned to its or1&￿n$. in Homercon, Hackney. We have deIr￿red educational projects for over
800 secondary sojdents of all ages in 7 Hackney schools and supported local charities in the area by sending
our undergraduats Students back to support easter evens accompanied with financial support. This year.
we supported the Outrunners charity, HackneyQues¢, The Yard Theatre, Immediate Theatre and the
Wickers Charity. In the naxt academic year. we hope to support many more charities with the support of
Hackney Counc(l. In November 2024. Y￿ will be hosting the official launch of the proffect with the Mayor of
Hackney and Lord Woolley in attendance.
Our Admissions strntegy is fundamentally informed by our core values of EDI and widening participation. A
small but effective team (3 part time Admissions Tutors. expertly supported by our Admissions
Administrative Assisrant and Admissions Manager), working with Directors of Study and the Admissions
Advisory Group led by the Senior Tutor, considered another impressively Strong set of applications. This
year total applications to Homerton numbered 962 (2023: 1.019>. We condurted 1,224 (2023: 1,294)
admissions interviews, made offers to 246 (2023: 214) students and confirmed 182 (2023; 182) students for
Matriculatlon in October 2024. We are rightly pleased with our widening participation statistics (see Table
l ), which generally exceed university averages and the 2024125 targets outlined In the University Access and
Participation Plan. We celebraTr another radically diverse intake of students.
nivers
for
State
69Y.
Is
32
34
43
26
1+2
22%
24%
21%
15%
Table One. Undergraduate admissions acceptances for Homerton College in 2023. Note that all Wldening
Participation merrics (see below) are calculated as a percentage of Home styjdents.
POLAR. a rneasure produced by HEFCE which mnks areas based on the rote at which young People h(Ne historically
rogressed to higher educotion. These mnks are then used to dwide areas into quintiles. Students from POLAR I
areas are those thot have a IK>me postcode th(rt fvlts into the bouom 20% of areas ranked ty thi5 measure. while
POLAR 1 +2 fall irrto the bottom 40%.
OAC. Ou¥)ut Areo aossrfKotioo o d￿[[￿¢?￿ ofore05 Pro¢*1￿d by the OffKe of Notitinol Statistics uslng dota from the 2011 censu& Sin
2014. the Combndge Admissbr6 Office h05 cond(Kted research into how these dasslficobons Interart with undeffwntotion ot CambrldEe
and other In¢kntors rfSoCK￿e￿￿xc and educatitinol dlsodvontOEe incluethi househdd income ond >t7￿tal ocalw1￿ This reseorth allows
us to Ilog Wlconts whose home Postcodes they are resident in (Ke05 with less odvantaged soa0vK￿iC dKYac1e￿fr￿ ondlor I
ogression to the University rfcffljbr
IMD.. Inditts of Multiple Deprivatron. measures Produced by regionol governments Iwthin the UK thot identify relative
depAvotion Areas within eoth region are assessed according to a series of indicators - suth as income. crime. ond
healthcare - and then ranked against each other ond pla￿d into decile& Students are given a Ihg rftheir home
P05tcode indicotes they live in an area that is ranked in the bottom 40% of their region by these meosure&
FSM.. Student has been provided ¥￿th Free Sthool Meak in their prior educatio
7 Homerton College

Foundatlon Year
Homern?n College continues to take an active role in the Cambridge Foundation Year in the kn Humanities
and Soaal Sciences, reaffirming our commitment to this vital initiative. We have welcomed a new Foundation
Year team this year. with Sandy Mill taking over as Director of Studies in Jan 2024. and Dr Jane Monson joining
this academic year as Tutor.
While this year has seen our first instance of students not progressing onto Tripos, feedback has been
positive overall, and we have been pleased with how the students that have progressed on to Tripos have
perfornRd academically. We continue to be delighted by how the College community has welcomed
students taking this pathvRy as full members of the College, and have just welcomed our third cohort as part
of the initial five year trial of the course.
Student numbers 202312024
Totsl student numbers have Iluctuated slightly over the last three years, rising from 1,457 in 2021-22 to
1,485 in 2022-23, then falling to 1.451 in 2023124. Undergraduate numbers have remained stable over the
period whlle postgraduate numbers have also remained stablq despite a reduccion in PGCE numbers.
2021n2
618
16S
674
2022123
628
176
681
67
163
451
1485
2023124
612
158
Under
uate
Post Graduate Certificate of Education
Post
raduate
Master of Educatlon
Ma￿r of Studies
Other Pos
raduate
Grand Total
53
223
405
463
1457
Table Two. Homerton student numbers 202 Ir22 to 2023124
Undergraduate achievements
Homerron undergrdduates have participated in another year of vibrant and varied attivities. both currlcular
(mainly supervlsions, whlch are organised and facilitated by Directors of Study) and co-curricular.
We offer the full range of subjects taught by the Unfversity - from Anglo Saxon, Norse and Celtic to
Veterinary Medicine. Each sublect has a Direccor of Studies appointed to advlse, support students and. In
some subjeccs, to appoint superylsors. Some of these are Homerton Fellows and College Tvdching Officers
and others are 'external' Directors of Studie&
Our students perfornRd exceptSonally well across a wide rdnge of subjects (with a signfficant number of
Students in the top 5 in their subject). Some weak results are also in play and we have embarked on an
ambitiou4 collaborative project to look more closely and more broadly at our students. ararn perforniance
and to consider, by various means, why some have F￿rfOrmed so well and others are continuing to struggfe.
We are cognisant of the role of the pandemic in continuing to disrupt students, academic rhythms - and we
are also cognisant of the impressive resilience and brillian￿ of our students in the face of many challenges.
Homerton Unlon for Students
Homerton funds a full time President of Homerton's Union of Studens who is a new graduate, elected in
their final term. The HUS plans and oversees a rdnge of events and activities beginning each year with the
Freshers Week (including professionalty led Consent Workshops, EDI Workshops and some orientation
8ames and entertainments), and running Welfare activities throughout the year.
8 Homerton College

Postgraduate support
2023-24 was a year of transition. of consolidation, and of looking ahead. We bade farewell to the former
Senior Tutor and to two longstanding members of the Tutorial Offitt, and are grateful for all of their many
years of dedication to postgraduate student support in the College.
We hope to once again have fostered 2 supportive and inclusive postgraduats community in the College, and
to have provided help with both necessary bureaucratic tasks as well as enriching opportunities, via
personalised supporL Postgraduates continue to contribute across a wide rdnge of College activities,
including Changemakers, exam invigilation. Admission5 initiatives, and with student societies in sports and
across the performing arts and music. The dedicated MCR Presidents provided a wealth of peer suppor¢ and
a full programme of social and welfare events.
It has again been a challenging year for many of our postgraduao students, particularly those directly affected
by global conflict and vrar, or for those dealing wich distressing personal or family circumstances: or
struggling with social isolation and loneliness. Although we did not see the same effects on students,
postgraduate work and dxamination as from recent industrial action, extsrnal factors such as a cyber
incident did cause significant disruption to some research., and doctoral students in particular continue to see
the impact of the COVID-19 pandemic on their ability to complete research projects to the intended
timeframe.
Postgraduate achlevements
Postgradua￿ students continue to contribute across a wide rnnge of College activities, notably with the
Changemakers programme, as well as with admissions and outreach initiatives, and with student societies in
sports and across the performing arts and music.
Dedicated postgraduate events such a5 the Friday Postgraduate Formal Halls have once again been popular
and lively events, including some themed nights organised by the MCR; selected College events were also
timed to coincide with the Fridays of Postgradua￿ Formal Hall to aid with hospitality. The MCR organised
an alcohol-free Formal in May, to increase the provision of 'non-drinkinl social events. Matriculations and
graduations provided opportunities co Celebra￿ our postgraduate student cohorts: and invitations to subject
dinners pve a chance for Mastsrs, and PhD students to meet undergraduatss and Fellows in their discipline5.
This year the standard of presentations in the ongoing Research Supper series continued to be exceptionalty
high, with some particularly apposite pairings of talks. We hosted Harris ManChes￿r, Oxford, for our annual
joint Research Day in June. Topics students presented on over the year (which give an insight into current
research) included:
'A mathematical journey through the theory of numbers and representations,
'PhD: The Musical - the drama behind undertaking performance.
'High risk, low reward: changing the balance for antibiotic drug discovery,
'Studying factors behind regional inequality in student achievemenL' preliminary results of a study in
Kazakhstan,
'Physical activity, fitness, and metabolic disease in different ethnic population5'
'Personalising can￿r radiotherapy through artificial intelligence,
'The historiography of DaThYinism and the theory of evolution in Islamic contexts,
'Nuclear power for space-craft propulsion - studies on the nuclear salt water rocket Con￿Pt,
'Cell-ebrity gossip: how the communication between cell types drives pancreatic cancer,
Postgraduate Oversight and Strategy
The Postgraduatr Tutor took up the role of co-chair of the Postgraduatr Committee from January 2024,
which also involved work with the Postgraduate Admi55ions Committee (including in relation to widening
participation). She continued as the P05tgraduate Tutors, Committee representative on the Childcare
Committeq and one of two College represenr2tives on the Mst Committee. On behalf of the College, she
contributed to the Otsted Inspection for both the PGCE (with a written account) and Mst Architrccure
ApprentTceship (with an intsrview and written matrrials) courses. We are in the process of implementing an
agreed restructuring of the Postgraduats Tutor tsam (including the recruitment of a Postgradua
9 Homerton College

' Admissions Tutor, and the nomination of a Senior Postgraduate Tutor), and finalising the next Postgraduate
Student Strategy. Key priorities will include:
In-depth quantitattve and qualitative analysis of postgraduate student demographics and experien￿.
A focus on doctornl research student community-building (within and beyond the student body):
A focus on part-time student provision. particularly communirdtions and information-sharing..
A review of accommodation needs and Options for expansion,.
Fundraising for studentships and,support.
Changemakers
Established in 2019, Changemakers is Homerton's academic-led, pioneering co-curricular programme helping
students weave their academic studies with deep self-aworeness; gritty real-world skills for getting things
done in society. and knowledge of ge￿PolitiCal realities and levers for change. The Changemakers mission is
to 'educats for a thriving world,, and it is part of College's strntegic commitment to a powerful 'education
plus,.
Changemakers is available to all Homerton students, free of charge, and offers residentials, workshops, a
mentoring scheme* progrnmmes with partner organisations, a catalyst fund. a first-year bridging programme
for undergraduate& and access to leading changemakers. Students can engage as littl< or as much, as they
wish, concomitant with their interests, timecables and existing skills.
Over the last five years Changemaker has taught 26.000 student hours in 3.500 student encounters. built a
network of 200 champions who have gifted more than 4500 hours of their time teaching and supporting
students; hosted 240 events., supported 60 student ambassadors; helped enable 18 start-ups., and generated
over £1.2million in in-kind and financial supporL
In 2023-2024 there were 1432 student encountsrs (2023: 942) and 8549 student hours (2023: 7,300),. 6 start-
ups supported (2023: 6) and 240 event hours (2023: 280). 95% {2023.. 95%) of students rated their experience
'outstanding'.
Anecdotal evidence indlcates the desirability and effectiveness of Changemakern for prospettive students
listing Homerton as a college of choice; for current student& both personally and in their academic worK. for
colleagues who contribute; and for the reputation of Homerton as a progressive, action•orientated
organisation.
Student Support
Academlc Support
All undergraduates have a Director of Studies who meets with and monitors students, academic
development. One to one support is available for any student who requires assistance with writing skills.
maths support or time management and personal organisacion. Education Coordinators also provide
informed additional support as well as training for supervisors and Doses. Subjert dinners continued
throughout the year, and these bring together undergraduates, postgradUa￿s, fellows and staff, and in some
cases alumni, for further discussion of respettive sut4'ects.
Financial Support
Through a scheme operated in common with the University and other Cambridge colleges, the College
provide5 bursary support to undergraduate students of limited financial means. The Cambridge Bursary
Scheme is approved by the Office of Fair Access (OFFA) and provides benef￿ at a substantially higher level
than the minimum OFFA requirement. During the year, 191 (2023: 187) Homerton student5 benefited from
the scheme to the value of £657.087 (2023: £611,585). Although this vrfas the second year of the enhanced
Bursary scheme. College continued to offer students, in year four, participation in the Fllot Topup Bursary
Scheme which benefited 8 (2023: 79) Homerton students to the value of £4.276 (2023: £37,774). This was
in part funded by Trinity College.
The College also operatss its own Hardship F.und, and alvards several other grans as well as prizes for
academic achievement. The total cost of such financial support VAS £211,059 (2023.. £258,982).
The College's Finance Tutor seeks to support students in need. not only from College resources. but also a
rnnge of University and other Funds.
10 Homerton College

Wellbeing and Welfare Support
In the academic year 202312024, recognising the ongoing crisis in Menttl Health and Wellbeing for young
peopl4 Homerton enhanced and strengthened our wellbeing provision. We appointed a Deputy Senior
Tutor (Wellbeing) (February 2024) as V￿11 as a College Health Advisor Uanuary 2024), thus establishing a
robust and experienced team. We have offered a range of wellbeing attivities for staff and students (for
example. breathing workshops, drop ins and massage opportunities). In addition, have purchased a
software system for providing safe, tiered access to students. wellbeing notrs.
We have done substantial work on a review of Safeguarding procedures. In acknowledgement of the
persistent crisis in sexual violence and harassment experienced by students across the UK, we have
refreshed our Gender Based Violence Working Group, run a successful symposium on Gender, Power and
Culture and started plans for a second syrnposium {20ih.22nd March 2025 - both symposia funded by the
Wellbeing Stimulus Fund), collaborating with students and other Colleges and other, local universities. We
are one of a small number of Colleges ontt again working with the University Harassment and Sexual
Violence Advisors to develop collaborntive 'Consent workshops,.
Fellowshlp and Research
The Homerton FelI0v￿h1P continues to grow and at the year-end numbered 76 (2023: 73) Fellows on
Governing Body, including three new Junior Research Fellows working on Black African history. the history
of prevention science in drug regulation and mental health, and ancient history. The College has also
appointed the pianist Lang Lang as an Honorary Fellow this year.
Throughout the year the College has added several Bye-Fellows to the communicy as well. Bye-Fellov
senie a three-year tsrm and provide highly valued teaching for the college. In many cases, Bye-Fellows also
take on additional roles such as Director of Studies and Tutor. Homerton is lucky to have a large
community of Bye Fell0V￿ and is very graTrful for their support for our students.
Homerton is very proud to have hosted a vibrant schedule of Research Suppers where Fell0V￿ and
members of our research community, Including postgraduate students, come together to hear the very latest
research work going in the college. The events take place in hybrid formaL This year topics included talks on
creative and critical practices, new directions in biomedical research and exploring education and everyday
life across the globe.
Estates
The College was delighted that its new Dining Hall won a RIBA East Award and later a RIBA National Award
in 2024 with the citation concluding that "Overall, the visual Vfdrmth crea￿d by the timber, and the sense of
openness, lighL and access to the landscapep are emblematic of the college's charactsr and its focus on the
wellbeing of all its members. This is a space that has clearly been transformativ< bringing the community
together and h05ting the events, conversations, and exchange of ideas which underpin its intsllectual life. It
illustrates the power of architeccure to support and enable the communities it serves."
A new boiler SyS￿M has been installed in the Dining Hall to compensate for the disappointing performan
of the ground source heat pump. as VRII as a 5ervery. Work is also close to completion restoring the
old Great Hall kitchens to use.
Over the last year the College has continued its projett of installing EC0S￿C radiator valve5 to improve
energy efficiency, adding the system to Queen's Wing and the Mary Allan Building in addition to the
Cavendish Building. The savings from the first phase of the project have been very substantial.
Work Mos done throughout the year refurbishing parts of the College Estate. Notably during the summer of
2024 the College repaired or repla￿ flat rooves on the Mary Allan Building and Queen's Wing. It also
renovated the top fioor of West House including 51 bedrooms 6 kitthens and hall, stairs and landings
continuing the commitment to refresh all campus bedrooms on a rolling, ten-year cycle. Additionally. 250
windows were replaced in West House bedrooms.
The College has launched an exercise to renew its Eststes Masterplan to supporc planning for a new tsn-year
Estates Strntr8Y.
11 Homerton College

Communications
The College has expanded its communications and marketing funttion to increase the promotion of stories
and successes, both to its. stakeholders and to a wider audien￿, including future students deciding which
university to attend through spreading the message about our outreach activitses. The new Communications
Departmen¢ formed out of the Development Office. has three staff members including a Head of
departmenL and was allocated a £149.000 budget in 2023-24.
The College has focussed on increasing the reach of social media content through stOry￿ll1ng and videos to
promoo College life, including those of students and researchers. After conducting a communications survey
of students, there has been a parttcular focus on Instagram, which has the ninth-highest following out of 31
Cambridge colleges, and a TikTok account Wds launched to reach Years l O to 12 school pupils.
The College publishes an Annual Report and an annual Alumni magazine, The Homertonian, and circulates
regular internal newsletters to students, staff and alumni.
The College benefits from the profile of our Principal, Lord Simon Woolley, whose public presence helps to
underline the commitment to wellbeing, belonging and diversity.
Finanaal Review
In the year to June 2024, Homerton's income comprised.. academic fees and charges 33% (2023: 34%);
residences, catering and Conferen￿ 37% (2023.. 34%): investment income from propercy and quoted
securities 20% (2023: 20%),. and other income comprising recharges to University of Cambridge and intsrest
on pension scheme assets l 0% (2023: 12%). This income amounts to £20.2m (2023: £17.6m). with the
increase due mainly to recovery of conference Income and pension assets incom&
Within this overall total. academic fee income vrds £6.3m (2023: £6.Om), reflecting a small rise in total
student numbers and an increase in the postgraduate college fee. Conference income recovered to around
90% of pre-pandemic levels, at £1.8m (2023: £ l.Om).
Homerton's operational expenditure was £20.4m (2023: £19.7m). This total comprlsed staff costs 37%
(2023: 44%). operating expenses 49% (2023: 41 %) and depreciation 14Y (2023: 15%). Staff costs of £6.9m
were reduced to previous year (2023: £7.8) due to removal of debt liability in the USS pension scheme, but
operating expenses of £10.6m (2023: 8.9m) showed a large increase as the College was exposed to the high
inllation for most of the year. and large increase Sn utilities COSL
The result for the year vras a deficit before other gain5 and10sses of £ l. I m (2023: £2.Om). The deficit frorn
the education account (i.e. the difference between income from academic fees, less expenditure on
educatlon) was £2.6m (2023: £2.5m). The increase is because of rising costs of ￿aChing, tutorial and
admissions, and the college relles on other forms of incom< including from its property and quoted
securities investments. as well as from its conference business tt) fill the deficiL
Investments
Homerton's investment porrfolio totalled at £136.5m on 30 June 2024 (£131. I m on 30 June 2023). This
figure comprises commercial property assets at Homerton Gardens and investment land on the College's
own campus. It also includes equity and bond investments managed on the College's behalf by Rothschild
and Co.
The commercial property at Homerton Business Centre (part of Homerton Gardens) was valued at £38.7m
on 30 June 2024, being a reduction of £1.4m on the 2023 valuation of: £40.1 m. The decrease is due to the
strp-change in interest rates and borrowing costs over the past year. which have not been kind to the
commercial properry sector. By virtue of their location, sector. and partially indexed-linked rent& the
College's properties have fared better than many others. The main buildings are purpose built sixth form
teaching and accommodation blocks which were let during the year to Alpha Plus Group trading as Abbey
Colleg< vtho then tfdnsferred ro Abbey College DLD (Sept 23). The 2S year lease, to Abbey College.
commenced in September 2016.
12 Homerton College

Homercon Gardens also includes the Rattee & Kett building which was let during the year to the Cambridge
Cookery School Ltd and to Accelerntor Advisory Ltd.
Investment land on the western side of the College's campus near to the boundary with the rdilway line vtas
valued at £6.4m (2023: £5.9m). The land has planning pennission, approved on appeal in 2009 as part of an
earlier set of developments, for 24 houses in five blocks. In November 2024 the Secretary of State for
Transport made a Safeguarding direccion in support of the East West Rail project affetting parc of this land.
There is an ongoing non-statutory consultation, but it could prevent the College developing the land.
The College's equity and bond investments, plus cash held for investmen¢ were valued at £85.5m on 30 June
2024 (2023: £79.Om). Thls is a ￿1n of £6.5m and refiects a recovery in stock market values during the year.
The investment funds fulfil the role of the College endowment. The funds were built up over many years
through the development of land and buildings, the lease of land and buildings to the University, the
operation of Homercon's conference business, a decade of NHS contracts for nurse education and trainin&
and the subsequent sale of that business, and the return from investments.
Rothschild and Co. have managed the investment portfolio on HOMer￿n'S behalf since 2015. The overall
investment objettive is to maintain or slightly grow the real value of invested funds. The total return target is
+4% per annurn after fees and costs. The College has set a moderate risk colerance with the average
annual standard deviation of returns capped at 12%. The College also takes a long-term investment horizon
with performance measured over 5-7 years. Given these targets the College believes that it is sustainable to
use this portfolio to fund a deficit on its charitable activities of 3% of the totsl value of the portfolio
calculated as a three-year trailing ayerag
The annualised return for Homerton's investment portfolio since 2015 has been +7.6Y., compared to
inflation over the same period of +4.8%. This means that portfolio performance of 7.6Yo is slightly below the
tsrget.
Environmental, Social and Governance issues are of great importance to the College. Homerton's renewed
its Responsible Investment Policy in January 2022 and it is available on the College's websits. Look through
analysis of the College's portfolio Shov￿ a total exposure to alcohol, arniaments, fossil fuels. gambling*
pornography and tobacco of O. l % for direcdy held equities and 0.7% for equity funds (with the substantial
majority of this figure attributable in approximately equal parts to alcohol and fossil fuels).
Donations and fundralsing
Fundraising income for the year to 30 June 2024 vrfas £211,000 (2023: £345,000). Fundraising is focussed on
Homerton alumni, supporters and grant giving bodies. The College is grateful for all donations received and
they are used to support our students and their education.
The College's fundraising tsam needs rebuilding and planning is undenKay to enable that in 202425.
Contribution to the College's fund
This year, Homerton contributed £26k (2023: £27k) to the College's fund under University of Cambridge
stAtute G11. The amount is determined by the College's Fund Committee and is calculated according to the
Yalue of a college's endovrnent and its number of students. Funds donated are received by less wealthy
colleges.
Staff costs and numbers
Total payroll costs, including employer's pension and national insurance contributions, was £6.9m (2023:
£7.8m). A breakdown of costs is provided at note l O.
All salaries are overseen by either the Stsff or Fellovts Remuneration commit￿$. Each salary is
benchmarked against other colleges and, where applicable, local businesses. They are increased each year in
line with the pay increase negotiated at a national level by the Universities and Colleges Employers
Association (UCEA).
All permanenL temporary and casual employees retrive at least the real living wage, adjusted each year
according to the level set by the Resolution Foundation In addition. all staff receive a meal while on duty.
13 Homerton College

Pensions
The College parcicipates in two penslon schemes, being the USS and LGPS schemes. The USS (Universities
Superannuation Scheme) is for the College's academic staff and the LGPS (Cambridgeshire County Council
Local Government Pension Scheme) is for non-teaching staff. Derails of these schemes and their funding
positions are given at Nots 21 of the financial statements.
Reserves Policy
The unrestricted group funds totalled £218.9m on 30 jU￿e 2024 (£215.4m on 30 June 2023).
The College's free reserves are largely represented by the College's investment porcfolio which is under
management by Rothschild & Co. and cash held, totalling £85.7m at 30 June 2024 (30 June 2023: £79.Om).
Each year, the Investment Committee considers the College's Guh flow projections for the next five years.
includins
The capital expenditure planned under the Estates Sts7tew,
Re¥payment of bonds issues in 2013 and 2015 due from 2042 onwards,.
The age and condition of the existing buildings used for teaching, caterin& offices and
accommodation;
The operating income and cash flows.
The College intsnds to pursue its activities into perpetuity. Those activities requi￿ income support from
Homerton's conference business, rental from the College's investment property portfolio and a regular
drdwdovffl from the College's managed investment portfolio.
As well as sustaining the College's operations, the free reseryes also provide support In the event of
unforeseen events or downturn in the College's operations. The reserves will also be required to permit
the repayment of bonds, originally issued in 2013 and 2015. when they start to become due from 2040
onwards.
Plans for Future Periods and Post Balance Sheet Events
The Principal and College Officers intend to publish an updated version of Homerton's stratsgy. The new
stratsgy will recognise Homerton's strengchs in widening participation and express the importance of
numiring character amongst the College,, students, stsff, and fel10v￿h1p. It will also prioritise wellbeing and
set ouc a vision for the Size and shape of the College given the growing interest from overseas and post-
graduate students.
A key part of the revised strategy will be to bring the College back into a position where there is a balance
between income and expenditure, as opposed to the deficit which has existed since the start of the Covid
period.
Council will also examine options for using a Sustsinable income from the College's investment portfolio to
help defray some of the annual running costs.
Principal Risks and Uncertainties
The College's Council and the directors of the College's subsidiaries continued with their policy of formal
risk assessment. All College Committees review and update the risk assessment appropriate to their
purpose at least annually. These are consolidated and rerfiewed by the Audlt and Risk Committee, the
Council and Governing Body.
Among the principal risks for year endingjune 2024 V￿re as follows..
The College remains deeply avRre of the need to supporc student vrfelfare and mental health. Its
attempts to mitigats this can be found earlier in this reporc.
The College remains concerned about the risk of inflation continuing to drive up costs while
regUla￿d academic income streams remain fixed. A long-tsrm financial strategy will be developed to
consider how other income streams might be increased or new income streams dvrfeloped.
Cyber attacks are increasingly common in the sector with the Government reporting that 97Yo of
UK Higher education institutions identified a breach or attack in the past year. This included severe
disruption at the University's Clinical School. This is mitigated by regular staff trainin& penetration
testing and r¢rfo faccor authentication on the College's systsms.
14 Homerton College

Auditor
In so far as the trustees are aware:
There is no relewdnt audit inforniation of which the College and group'5 auditor is unaware," and
The Trustees have taken all steps that they ought to have taken to make themselves avlare of any
relevant audit information and to establish .¢hat the auditor is aware of that information.
Approved by order of the Governing Body on (.. Zo...
Dr Simon Wadsley
Interim Bursar and Fellow
15 Homerton College

College Governance
Homerton College is a self%overnin& autonomous College of the University of Cambridge. The College is
incorporated under its Royal Charter and governed through its Statutes and Ordinances, all of whlch are
available on the College's website.
The College is a registered charity (registration number I13749T) and subject to regulation by the Charity
Commission for England and Wales. The members of the College Council are the charity trustses and are
responsible for ensuring compliance with charity law. The Council's membership is set out on page two.
The College Council is advised in carrying out its duties by the following principal committees:
Committees with financial responsibilicie5:
The Audit and Risk Committee
Investment Committee
Staff and Fellows Remunerdtion Committees
Estates CoMmit￿e
Development Committee
Other principal committee&
Safeguarding CommitQe
Statutss and Ordinances Commit
Sustainability CoMmit￿e
Health and Safety Committee
Educational Policy Committee
Fellowship Cornmittse
Arts Committee
The Audit and Risk Commitcee maintains a review of the effectiveness of the College's internal systems of
financial control, advises Governing Body on the appointment of external auditors monitors
recommendations made by the external auditor and makes an annual report to Councll and Governing Body.
The Investment Committee maintsins oversight of the College's equity and propercy Investment portfolio
and monitor's the College's cash flow requirements.
Declarations of interest are expected to be completed by all Members of Council and the senior
adminiscrative officers. Relevant declarations are expethd to be made systematically at meetings.
The College Officers Group (COG) meers every two weeks to support and direct the routine management
of the College. The College Officers are: the Principal, the Vice-Principal, the Senior Tutor, the Bursar. the
Admissions Tutor4 the Post Grdduats Tutor, the Secretary co Council and the Dean.
16 Homerton College

Statsment of Internal Control
The Council is responsible for maintaining a sound system of internal¢control that supports the achievement
of policy. aims and objectives while safeguarding the public and other funds and assets for which it is
responsibl& in accordance with the College's statutes and ordinan￿.
The system of internal control is designed to Identify the principal risks to the achievement of poliaes. aims
and objectives, to evaluats the nature and ex￿nt of those risks and to manage them efficiently. effectively,
and economically. This process was in place for the year erKled 30 June 2024 and continues to provide
reasonable but not absoluts assurance of effeccivenes&
The Councll Is ￿SponSible for reviewing the effectiveness of the systsm of internal control. The following
proce55es are in plac
The Audit and Risk Committee reviews an annual risk assessment report in the Easter Term: and
The Audit and Risk Commlttee presents its annual repoo which Includes a statement on the
adequacy of the Internal controls and the preparation of the financial statsments in the Michaelmas
Tem.
Statement of Council Responslblliti6S
The Councills re5ponslble for preparlng the annual report and financial statsments In accordance with
appllcable law and United Kingdom Accountlng Standards (United Kingdom Generally Accepted Accounting
Practice) and presenting it to Governlng Body for approval.
The College's Statutes, as VRII as the Statutes and Ordinances of the uni￿r$ity of Cambridge require the
Council to prepare financial statements for each year which &'ve a true and fair view of the situation of the
Group and the College and of the surplus or deficit of the Group for that year.
In preparing these staternens the Council is required to:
Selecc suitable accounttng policles and apply them consistently.
Make judgements and estlmates that are reasonable and prudenL
State whether applicable UK Accounting Standards have been followed, subjecc to any materlal
depamires disclosed and explained in the financial statements.
Prepare the financial statements on the going concern basis unless It Is inappropriate to presume that
the Group and the College will continue in operation.
The Council Is responslble for keeping proper accounting records which disclose wlth reasonable accuracy
at any time the financial position of the Group and the College and enable them to ensure that the financial
statements comply wlth the statutes of the Unlversity of Carnbridge. They are also responsible for
safeguarding the assets of the Group and the College and hence for taklng reasonable steps for the
prevention and deteccion of fraud and other irregularities.
The Council is responsible for the rnaintsnance and in￿rity of the corporats and financial infornlltion
included on the College's website. Legislation in the United Kingdom governing the preparation and
dissemlnation of financial statsments may differ from legislation in other jurisdictions.
17 Homerton College

Independent auditorfs report 30 June 2024
Independent Auditor's Report to the Governing Body of Homerton College
Opinion
We have audited the financial statements of Homerton College (the 'College') and its subsidiaries (the
'group) for the year ended 30 June 2024 which comprise the Consolidated Statement of Comprehensive
Income and Expenditure, the Consolidated Statement of Changes in Reserv4 the Consolidated Balance
SheeE the Consolidated Cash Flow Statement and notes to the financial statsments, including significant
accounting policies. The financial reporting framework that has been applied in their preparation is
applicable law and United Kingdom Accounting Stsndards, including Financial Reportlng Standard 102 The
Finoncial Reporting Stondard applicable in the UK ond Republic of Irelond (United Kingdom Generalty Accepted
Accounting Practice).
In our opinion the financial statement&
give a true and falr view of the state of the group's and College's affairs as at 30 June 2024. and of
the group's incomlng resources and application of resource& IncludSng its Income and expenditure,
for the year then ended;
have been properly prepared in accordan￿ with United Kingdom Generally Accepted Accounting
Praccice;
have been prepared in accordance with the requirements of the Charities Act 201 l and the Statutes
of the University of Cambridge; and
the contribution due from the College to the University has been correcdy computed as advised in
the provisional assessment by the University of Cambridge and in accordance with the provisions of
Ststuts G,11, of the University of Cambridge.
asl$ for opinlon
We conducted our audlt In accordance with International Standards on Audltlng (UK) {ISAs (UK)) and
applicable law. Our responsibllities under those standard5 are further descrlbed Sn the Audltor's
responsibilities for the audic of the financlal statemenrs sertion of our report. We are independent of the
group and College in accordance with the ethical requlrements that are relevant to our audit of the financial
statements In the UK. Including the FRC'S Ethical Standard, and we have fulfilled our other ethical
responsibilities in accordance with these requirements. We believe that the audit eviden￿ we have
obtained is sufficient and appropriao to provide a basis for our opinion.
Conclusions relating to going concern
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 to events
or conditions tha¢ indlvidually or collettlvely* may cast Slgnificant doubt on the group's or College's ability to
continue as a going conttrn for a period of at least twelve months from when the financial statements are
authorised for issue.
Our responsibilitles and the responsibllities of the trusrees wSth respect to golng concern are described in
the relevant settions of this report.
Other information
The other inft)nnation comprises the informatlon included in the report of the Governing Body. other than
the financial statements and our auditor's report thereon. The trustees are ￿pOnSible for the other
information contained within the annual reporL Our opinion on the financial statements does not cover the
other information and. extrpt to the extent otherwise explicitly stated in our reporL we do not express any
form of assurance conclusion thereon. Our responsibility is to read the other information and. in doing so,
consider whether the other infOrn￿tIOn 15 materially inconsistsni with the financial statements or our
knowledge obtained in the course of the audit or otherwise appears to be materially misstated. If we identify
such material inconsistencies or apparent material misstatements, we are required to determine whether
this giyes rise to a material mlsstatement in the financial statements themselves. If, based on the work we
have performed. we conclude that there is a material misstacement of thls other information, we are
required to report that facL
We have nothing ¢0 report in thls regard.
18 Homerton College

Independent Auditorfs Report to the Governing Body of Homerton College (continued)
Matters on which we are required to report by exception
We have nothing to report in respect of the following matters in relation to which the Charities (Accounts
and Report5) Regulations 2008 require us to report to you rf. in our opinion:
the inforniation given in the financial statements is inconsistent in any material respect with the
report of the Governing Body; or
sufficient accounting records have not been kep¢ or
the financial St2￿MentS are not in agreement wich the accounting records and returns: or
we have not received all the information and explanations we require for our audiL
Responsibilities of trustees
As explained more fully in the trUs￿es, responsibilities Sta￿ment sec out on page 18, the trustees are
responsible for the preparation of the financial statements and for being satisfied that they gNe a true and fair
view, and for such internal control as the trustees determine is necessary to enable the preparntion of
financial statements that are free from maorial misstatement, whether due to fraud or error.
In preparing the financial statements, the trustses are responsible for assessing the group's and College's
ability to conunue as a going concern. disclosin& as applicabl< matters related to going concern and using
the golng concern basis of accounting unless the trustees either In￿nd to liquida￿ the group or the College
or to cease operdtion& or have no realistic alternative but to do so.
Auditorfs responsibilities for the audit of the financlal statements
We have been appointed as auditor under settion 151 of the Charities Art 201 l and report in accordance
with regulations made under section 154 of that Act.
Our objectNes are to obtain reasonable assurance about whether the financial sratements as a whole are
free from matsrial misstatement, whether due to fraud or error, and to issue an auditor's report that
includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit
conducted in accordance with ISAS (UK) will always detect a material misstatsment when it exists.
Misstatements can arise from fraud or error and are considered material if, individually or in the aggregao,
they could reasonably be expected to influence the economic decisions of users taken on the basis of these
financial statements.
Irregularities, including fraud, are instances of non-compllance with lavrfs and regulations. We design
procedures in line with our responsibilities, outlined above, to detert material misstatements in respect of
irregularities. including fraud. The extent to which our Pro￿dureS are capable of detecting irregularities,
including fraud is detailed belovr.
We gained an understanding of the legal and regulatory frnmv*vork applicable to the College and how it
operates and considered the risk of che College not complying with the applicable lav￿ and regulations
including fraud in particular those that could have a material impacc on the financial statements. This included
those regulations dirertly relatsd to the financial statements.
The risks were discussed with the audit team and V*E remained alert to any indications of non•compliance
throughout the audiL We carried out specific procedures to address the risks identified. These included the
followin¥.
We reviewed sy5￿M5 and procedures to identify potential areas of managernent override risk, In
particular, we carried out Trsting of journal entrles and other adjustments for apProPria￿ness.
We reviewed minutes of Finance. College Council and Governing Body meetings and agreed the
financial sratrment disclosures to underlying supporting docurnentation.
We have made enquiries of management and offi￿rS of the College regarding laws and regulations
applicable to the organisation.
We reviewed the risk management processes and procedures in place including reporting of risk
management to the College Council.
We also assessed management bias in relation to the accounting policies adoptrd and in determining
significant accounting eStima￿S, including the valuation of investments
19 Homerton College

Independent Auditorfs Report to the Governing Body of Homerton College (continued)
Because of the inherent limitations of an audi¢ there is a risk that we will not detett all irregularities.
including those leading to a matsrial misstatement in the financial statements or non•compliance with
regulation. This risk increases the more that compliance with a law or regulation Is removed from the
events and trdnsactions refierted in the financial statementy as we will be less likely to become aware of
instances of non<ompliance. The risk is also greater regarding irregularities occurring due to fraud rather
than error, as fraud involves intsntional concealmenL forgery, collusion, omission or misrepresentation.
A further description of our responsibilities is available on the Financial Reporting Council's Websi￿ aL'
as
. This descrlption forms part of our auditor's report.
Use ofour report
This report is made solely to the Governing Body. in accordan￿ with College's statutes, the Statutes of the
University of Cambridge and part 4 of the Charities (Accounts and Reports) Regulations 2008. Our audit
work has been undertaken so that we might state to the College trustees those matters we are required to
state to them in an auditor's ￿POrt and for no other purpose. To the fullest extent permlt¢ed by law. we do
not accept or assume responsibility to anyone other than the Governing Body as a body. for our audit ￿￿rk,
for this repor¢ or for the opinions we have fornied.
Price Balley LLP
Chartered Accountants and Statutory Auditors
Tennyson House
Cambridge Business Park
Cambridge
CB4 OWZ
Datr: 28 March 2025
Prlce Bailey LLP is eliglble for appolntment as auditor of the charlty by virtue of its eliglbllity for appointment
as auditor of a company under section 1212 of the Companies Act 2006.
20 Homerton College

Consolldated ststement of comprehensive income and expenditure Year to 30 June 2024
Restated
2023
£'ooo
Note
2024
rooo
Income
Academlc fees and charges
Residencies. catering and conferences
Investment income
Other Income
Total Income before donatlons
6317
7.191
3,773
1,820
19,101
5.974
6,078
3,522
17,401
Donations
Total Income
211
19,312
345
17,746
Expendlture
Education
Residencles, caterln8 and conferences
Investment management costs
Other expenditure
Contrlbutlon under Statue G,11
ChanBe In USS penslon deflclt recovery
provlsion contributlons
Total expendlture
(8,881)
18,441)
(635)
13,581)
(26)
1.1
18,492)
{7,659)
(382)
{3,338)
{271
179
(20,446)
{19,7191
(Deficft) before other Balns and losses
{1.134)
11,973)
College's share of loss on joint venture
Reallsed galns on Investments
Unreallsed galn /1105sI on Investments
13
13
13
147)
1,229
(7581
1,386
3,746
Surplus l (Deficit) for the year
3,964
(1,5491
Other comprehensive Income
Artuarlal Ealnllloss) In respect of penslon
schemes
Changes In a55umptlons arlslng on teachers,
penslon obllgatlons
21
(430)
11,305)
19
132)
(16)
Total Comprehensive income for the year
3,502
12,870)
All items dealt with in arriving at the surplus (2024) and deficit {2023} for the above two accounting years
relate to continuin8 operations.
2023 restated due to change to presentation of USS penslon deficit recovery.
21 Homerton College

Consolldated statement of changes in reserves Year to 30 June 2024
Income and expenditure reserve
Revaluatlon reserve
Un-restricted
£'ooo
Restricted
£'ocrf)
Operational
property
£'OCM)
54.065
Fixed asset
investment
£'ooo
43,226
5.132
Total
£'o
Balance at l July 2023
Surplus/ldeficltl from Income
and expenditure
Other comprehenslve
Income/expendlture
Transfers between
revaluation and income and
expendSture reserve
Balance at 30 June 2024
118,118
(1,168)
215.409
3,964
(462)
(462)
2,396
{983)
(1,4131
118,884
53,082
46,945
218,911
as restated
Income ond expenditure reserve
Revaluatlon reserve
Un-restricted Restrlcted Operatlonal
£'ooo
£'ooo
property
£'ooo
55,049
Flxed asset
investment
£'ooo
43,990
471
Total
£'ooo
Balance at l July 2022
Surplus/(deflclt)fmm Income
ond expendlture
Other comprehensive
expenditure
Tronsfrrs between revoluotion
and income and expendlture
reserve
Balance ot 30June 2023
119,240
12,020)
218,279
11,549)
{1,321}
(lJ21)
2,219
(9841
{1,2351
118,118
54,065
43,226
215,409
The transfer between the operatlonal property revaluation reserve and the Income and expendlture reserve
is made to compensate the income and expendlture reserve for the additional depreclatlon charged on the
College's operational property as a result of its previous regulations.
The transfer between the flxed asset Investment revaluatlon reserve and the Income and expendlture
reserve represents the rea115ed Investment galns during the year on a hlstorlcal cost basls.
The notes on page 33 to 54 form part of these financlal statement5.
22 Homerton College

Balance sheets Year to 30June 2024
Consolldated
College
Notes
2024
£'ooo
2023
£'ooo
2024
£'ooo
2023
Flxed assets
Intangible assets
Tangible assets
Investments
li
12
382
114A45
136A86
251313
420
382
116,612
114,428
131,096 136,526
248,128 251,336
420
116,609
131,136
248,165
Current assets
Stocks
Trade and other recelvables
Cash at bank and In hand
14
15
16
37
2,827
919
3,783
31
1,912
3,056
4,999
22
2.256
2,267
4,545
3,358
375
3,761
Current Ilabllltles
Credltors: amounts falling due within
one year
17
(3.7091
{4,507) 13,534)
(3,936)
Net current assets
74
492
227
609
Total assets less current Ilabilitles
251,387
248,620 251,563
248,774
Credltors: amount5 falllng due after
more than one year
18
132.3681
{32,3941 132.368)
132,3941
Provlslons for Ilabllltles and charges
Penslon scheme asset / Illabllltyl
19
21
(1081
11291
16881
(108)
{129)
{688)
Totsl net assets
218,911
215,409 219,087
215,563
The funds of the grouplcollege:
unrestrlcted reserves
General reseprfes excludln8 pen51on
reserve
Penslon reserve
Operational property revaluatlon
reserve
Flxed asset Investment revaluatlon
reserve
118A84
118,806
119.060
118,925
{688)
54,065
{688)
54,065
53.082
53,082
46.945
43.226
46,945
43,261
T¢ital funds
218,911
215,409 219,087
215.563
The financial statements were approved by the Governing Body on F.714.¥zt] and were signed on behalf by:
Slmon Wadsley
Bursar
Slrnon Woollev
Principal
erton College

Consolidated statements of cash flows Year to 30 June 2024
Notes
2024
£'o(
2023
£'ooo
Net cash used by operatln8 actlvltles
23
(3,824)
(1,280)
Cash flows from Investlng actlvlties
24
4.271
2.798
Cash flows from finanan8 artlvltles
25
(1,127)
(1,127)
IDecrease) I Increase In cash and cash
equlvalents In the year
(680)
391
Cash and cash equlvalents at l July 2023
4.369
3,978
Cash and cash equlvalents at 30 June 2024
26
3,689
4,369
24 Homerton College

Prlnclpal accountlng pollcles 30 June 2024
The principal accounting policies adopted, judgements and key,sources of estimatlon uncertalnty in the
preparation of the financial statements are laid out below.
Basis of preparation
The financial statements have been prepared on a goin8 concern basls under the historical cost convention,
modified in respect of the treatment of investments and land and bulldlngs which are included at valuation.
The financial statements have been prepared in accordance with the provlslons of the Statues of the College
and of the Unlversity of Cambridge and appliance United Kingdorn accounting standard5. In addition, the
financlal statements comply with the Statement of Recommended Practlce: Accountln8 for Further and
Higher Education {the SORPI.
The Statement of Comprehenslve Income and Expenditure includes activity analysls in order to demonstrate
that all fee income is spent for educational purposes. The analysis requlred by the SORP is set out in Note 9.
The College consists as a public benefit entity as defined by FRS 102.
The flnancial statements are presented In sterlin8 and are rounded to the nearest thousand pounds.
Golng concern
The Group has net current assets of £74,000 12023: net current assets £492,000).
The College aims to break even at operatlonal level which means that the cash flow is usually positive by
similar level to the amount of depreclation charged to the accounts. Thls has historically funded ongoing
capital projects. To fund larger projects such as a new graduate accommodation and the new Dining Hall,
the Colle8e has particlpated in a prtvate placement or made use of an RCF. Cash flow plan5 shared wlth the
Investment CommSttee and College Council forecast a need to draw down from the investment portfolio
durlng the 2023 to 2025 period as projects under the Estates Strate8y are contlnued.
The members of the Councll (Trustees) have accessed whether the use of the golng concern assumptlon Is
appropriate In preparlng these financlal statements. The Trustees have made thls assessment In respect of a
period of one year from the date of approval of these flnanclal statements.
The Trustees of the College have concluded that there are no materlal uncertalnties related to events or
conditions that may cast slgnlflcant doubt on the ability of the College to contlnue as a going concern.
Furthemiore. the Trustees are of the opinion that the College Is able to meet its liabilities as they fall due
and that there are significant free reserves held in readily accessible funds to both meet liabilities and allow
the completion of ongoing capital projects.
25 Homerton College

Prlncipal accountlng policles 30 June 2024
Critlcal accountlng estlmates and areas of judgement
Preparation of the financlal statements requires Members of the Councll to make significant Judgements and
estimates.
The items in the financial statements Whe￿ these judgements and estimates have been made Include:
valuation of investment land and buildings.
estimatlng the useful economic life of tangible and intangible fixed assets;
pension scheme valuations. Including deficit reduction payments due under the Universlties
Superannuatlon Scheme.
the present value of the Local Government Pension Scheme defined benefit asset which has
been restricted to the pension a55et celling based on a minimum funding requirement being in
existence of the pension scheme. Any changes in these assumptions, which are disclosed in note
21, will impact the carrying amount of the pension assevliability.
In addltion to the above, estlmates used In the financial statements, partlcularly with respect to investment
property valuations (see note 13), and the value of listed investment5 are subject to a greater de8ree of
uncertalnty and volatlllty.
Bas15 of consolldatlon
The consolidated financial statements consolidate the College and Its subsidiaries (see note 13) for the year
ended 30 June 2024. Intra%roup balances are elimlnated on consolldatlon.
Jolnt venture
The College's Investment In Ward Grlffln LLP was accounted for as a Jolnt venture under the equlty method
of accountlng.
Recognltion of Income
Acodemlcftes
Academic fees are recognised in the year to which they relate and Include all fees chargeable to students or
their sponsors.
Grant Income
Grants received from non-8overnment sources (Includin8 research grants from non-government sources) are
recognlsed wlthin the Consolldated Statement of Comprehensive Income and Expendlture when the College
Is entltled to the Income and performance related condltlons have been met.
Income received In advance of performance related conditions Is deferred on the balance sheet and related
to the Consolidated Statement of Comprehensive Income and Expenditure in1Sne with such conditions being
met.
Donations and benefvrtions
Non-exchange transactions without perFormance related conditions are donations and benefattlons.
Donations and endowments with restrictions are classified a5 restricted resenies with additional disc105ure
provided within the notes to the accounts. Restricted donatlons are recognised when the donor has
specified that the donatlon must be used for a particular objective. Donatlons wlth no restrictions are
recorded within the Consolldated Statement of Comprehenslve Income and Expenditure when the College Is
entltled to income.
26 Homerton College

Principal accounting policies 30 June 2024
Other Income
Income is received from a range of activities includlng resldencies, cateringi conferences and other servlces
rendered.
Investment Income
Investment income and change in value of Investment assets Is recorded in Income In the year In which it
arises and as either restricted or unrestricted income according to the terms or other restrictions applied to
the individual fund.
Foreign currency translatlon
Transattlons denomlnated in foreign currencies are recorded at the rate of exchange ruling at the date of
transactions. Monetary assets and liabilities denominated in foreign currencies are translated into sterling at
year end rates or, where there are forward foreign exchange contacts, at contract rates. The resulting
exchange dlfference5 are dealt wlth the denomlnatlon of comprehensive Income and expendlture for the
flnancial year.
Penslon Schemes
uss
The College partlclpates In the UniversSties Superannuation Scheme IUSS), a defined benefit scheme whlch Is
contracted out of the State Second Pension (SSPI. The assets of the scheme are held In a separate trustee-
administratlve fund. Because of the mutual nature of the scheme, the scheme's assets are not hypothecated
to individual institutions and a scheme-wide contribution rate Ss set.
The Collegels therefore exposed to actuarlal rlsks associated wlth other Instltutlons, employees and15
unable to Identlfy Its share of the underlylng assets and liabllltles of the scheme on a conslstent and
reasonable basls and therefore, as requlred by Sectlon 28 of FRS 102 "Employee Beneflts", accounts for the
scheme as If It were.a deflned contrlbutlon scheme. As a result, the amount charged to the Income and
expendlture account represents the contrlbutSons payable to the scheme In respect of the accountlng
perlod.
LGSS
The College also participates in the Cambridge County Council Pension Fund (CCCPF) which is a Local
Government Superannuation Scheme (LGSSI. The assets of the scheme are held and managed separatelv
from those of the College. As the College Is able to Identlfy Its share of the underlylng assets and liabilitles of
the scheme on a consistent and reasonable basis, in accordance wlth the requirements of Section 28 of FRS
102 "Employee Beneflts", the penslon scheme asset or Ilability is recognised In full on the balance sheet.
The assets of the LGSS are measured uslng closlng market values. LGSS Ilabllltles are measured uslng the
project unit method and dlscounted at the current rate of return on a high-quallty corporate bond of
equlvalent term and currency to the liability. The increase in the present value of the liabilities of the
Scheme expected to arlse from employee service in the period is char8ed to the operatln8 surplus. The
expected return on the scheme'5 assets and the increase durlng the perlod In the present value of the
scheme's liabilities, arising from the passage of time. are included in pension and finance costs. Actuarial
gains and105ses are recognised in 'other comprehensive income, in the statement of comprehensive income
and expenditure.
The present value of the Local Government Superannuation Scheme defined beneflt asset/ liability depend5
on a number of factors that are determined on an actuarial basis using a variety of 355umptions. The
assumptions used in determining the net cost (income) for pensions include the discount rate. Furthemore,
a roll forward approach which projects results from the latest full actuarial valuation performed at 31 March
2022 has been used by the actuary In valuin8 the pensions asset at £nll 30 June 2024 (2023: asset £430k),
Any dlfferences between the flgures derlved from the roll forward approach and a full actuarSal valuation
would impact on the carrying amount of the pension asset.
27 Homerton College

Prlncipal accountlng pollcies 30 June 2024
Employment benefits
Short term ernployment benefits such as Salaries and compensated absences are recognlsed as an expense
in the year in which the employees render servlce to the College. Any material unused benefits are accrued
and measured as the additlonal amount the College expects to pay as a result of the unused entitlement.
Intangible flxed assets
Intanglble assets comprise IT software and a purchased licence to occupy premlses capltalised at cost and
amortised through the statement of financial activities over their expected useful life as follows:
Llcense to occupy
IT software
Over the length of the Ilcense
Over a perlod of 7 years
Tan8ible fixed assets
Lond and buildlngs
Fixed assets are stated at cost less accumulated depreciation and accumulated Impairment losses.
New freehold bulldin85 are depreclated on a straight-llne basls over thelr expected useful economic life of 50
years. Freehold bulldlngs held at l July 2014 were previously held at a valuatlon. As permitted by FRS 102,
with effect from l July 2014 the College elected to deem the valuation of these properties as Cost. The value
ha5 been calculated by a previous valuatlon being updated to l July 2014 by the GovernSng Body. The
remalnin8 useful economSc lives of these bulldlngs from the date the values were deemed to be cost is 40
years. Consequently, these bulldin8s are now depreciated over a 40 year perlod.
Freehold land Is not depreclated as It Is con51dered to have an Indeflnlte usefvl Ilfe. A revlew for Impairment
is carrled out if events or changes in clrcum5tances indicate that the carylng value of the flxed asset may not
be recoverable.
Buildlngs under constructlon are valued at cost, based on the value of architects, certlficates and other direct
costs incurred to 30 June 2024. They are not depreciated until they are brought into use.
Furnlture, fittlngs and equlpment
Furniture, flttings and equipment costln8 more than £5,000 per indivldual Item or If the aggregate value of
related Items exceed £IOO,000 are capltali5ed and depreclated over thelr expected useful Ilfe as follows;
Furnlture and fittings
Computers and 8eneral equlpment
IO% per annum
20% per annum
28 Homerton College

Principal accounting policies 30 June 2024
Investments
Flxed asset Investments are Included In the balance sheet at falrvalue, except for investments In subsldlary
undertakings, which are stated in the College's balance sheet at hlstorical cost less any provislon for
impairment.
Increases In value arlslng on the revaluatlon of flxed asset Investments are taken to a fixed asset Investment
revaluation reserve via the statement of comprehensive income and expenditure. Surplus or1055e5 on sale
of investments are taken to the Statement of comprehenslve Income and expendlture.
Formal valuations for investment properties are usually carried out by a professional valuer and a formal
valuation was last carried out by Bidwell's to provide a valuation for 30 June 2024. Valuation gains and
losses are credited (or debited) to the statement of financial activities with the balance sheet reflecting the
revalued amounts. No depreciation is charged on investment properties.
Stocks
Stocks are valued at the lower cost and net reallsable value, after any necessary provlslon for slow-movln8
and obsolete Items.
Credltors and provlslons
Credltors and provisions are recognlzed, when there is an obligatlon at the balance sheet date as a result of a
past event, It Is probable that a transfer of economlc beneflt w511 be required in settlement, and the amount
of the settlement can be estimated reliably. Creditors and provisions are recognised at the amount the
College anticipates it will pay to settle the debt.
Debentures and bank loans are a form of financial instrument and are included in the balance sheet at cost.
A market rate of interest is charged on these liabilities, which is tsken to the staternent of comprehensive
Income and expenditure.
Deferred rental income Ss released to the statement of comprehenslve Income and expendlture evenly over
the lease period. It is not discounted by the present value of the income because it is not the financial
Instrument a defined by sections 11 and 12 of FRS 102.
Contlngent Ilabllitles
A contlngent liability arlses frorn a past event that glves the College a posslble obllgatlon whose exlstence
wlll only be confinned by the occurrence or otherwise of uncertaln future events, not wholly withln the
control of the College. Contingent liabilitie5 also arise in circumstances where a provision would otherwise
be made but either it is not probable that an outflow of resources will be required or the amount of the
obligation cannot be measured ￿lIablY.
Contingent liabilities are not recognised in the balance sheet but are disclosed in the notes.
Provisions
Provisions are recognised when the College has a present legal or constructlve obllgatlon as a result of a past
event, it is probable that a transfer of economic benefit will be required to settle the obllgation and a reliable
estimate can be made of the amount of the obligation.
29 Homerton College

Princlpal accountlng policies 30 June 2024
Taxatlon
The College is a registered charlty (number 1137497) and 15 a charity withln the meaning of Section 506(11 of
the Taxes Act 1988. Accordingly, the College Is exempt from taxatlon In respect of income or capital 8alns
recelved wlthin the categorles covered by Section 505 of the Taxes Act 1988 or Sectlon 256 of the Taxation
of Chargeable Gains Act 1992 to the extent that such income or gains are applied to excluslvely charltsble
purposes.
The College re￿iVeS no similar exemption in respect of Value Added Tax.
Contributlon under Statue G.11
The College is liable to be acces*d for a Contribution under the provisions of Statue G.11 of the University of
Cambridge. This contribution is used to fund grants to Colleges from the Colleges, Fund. The College may
from time to time be eligible for such grants. The Ilability for the period is as advised to the College by the
Universlty based on an assessable amount deprived from the value of the College's assets as at the end of
the previous financial year and an estlmate of Its Conferen￿ income for the current year.
Reserves
Reserves are allocated between restrlcted and unrestrlcted reserves. Endowment reseNes Include balances
whlch, in respect of endowment to the College, a￿ held as permanent funds, which the College must hold In
perpetuity.
Restricted reserves include balances In respect of whlch the donor has deslgnated a speclfic purpose and
therefore the College Is restricted in the use of these funds.
30 Homerton College

Notes to the financlal statements Year to 30 June 2024
Academlc fees and charges Income
2024
2023
Colle8e fees
Fee income paid on behalf of Undergraduates at the
Publicly Funded Under8radiJate rate
Per capita fee: £4,625 {2022-23: £4,625)
Prlvately-funded Undergraduate fee Income
Per capita fee:£10,77512022-23: £10,000)
Fee income re￿iVed at the Graduate fee rate
(Includlng PGCES)
Per capita fee: £5,12312022-23: £4,761)
Income from Cambridge Bursary Scheme
1.39S
1.235
2.338
2,165
386
5,974
6,317
Resldences, caterlng and conferences Income
2024
2023
£'ooo
Accommodatlon
College members
Conferences
Caterlng
Colle8e members
Conferences
Colophon conferences
Accommodatlon
Catering
Internatlonal programme
College bar
4,067
347
3,782
294
1,188
216
1,175
98
665
401
347
288
7,191
6,078
Investment5
20VI
£'ooo
2023
Analysis of Income
Land and bulldin85
Quoted securities
Cash dep05it5
2.608
2,567
913
42
3.522
125
3.773
2024
2023
£'o
Analysls of expendlture
Fees
635
635
382
382
31 Homerton College

Notes to the flnanclal ststements Year to 30 June 2024
Donatlons
2024
rooo
211
2023
£'ooo
345
Unrestrirted donatlons
Unrestricted legacles
211
345
Other Income
Reststed
2024
2023
£'cM)o
Servldng and recharges to the University of Ca, mbrldge
Other Income:
Homerton Internatlonal Programme
May Ball
Mlscellaneous
Other tradlng income (Colokate LLP, Colophon)
Other flnance Income:
Change In USS pension deflclt recovery provislon
Interest on penslon scheme assets (note 21)
612
607
15
149
70
170
158
178
li.1￿)
(1791
995
1,820
1,827
Educatlon Expenditure
2024
2023
£'ooo
Teaching
Tutorlal
Admlsslons
Research
Scholarshlps and bursarles awards
Other educatlonal fadlltles
3.776
1.733
1,232
420
872
3.643
1,589
1,220
355
777
8A81
8,492
Resldences. caterln8 and conferences expendlture
20Z4
2023
£'ooo
Accommodatlon
College members
Conferences
4.180
248
264
Caterlng
College members
Conferences
Colophon conferences
Accommodation
Caterlng
International programme
College bar
1493
iii
2,517
50
891
408
146
205
137
iio
7,659
8A41
32 Homerton College

Notes to the financial statements Year to 30 June 2024
Other Expenditure
Reststed
2023
£'ooo
2024
eooo
Colle8e admlnlstratlon
Pay expendlture:
Directorate
Admin15trative staff
Change in USS pension deflclt recovery provlslon
18
320
(1,118)
1780)
345
1179
184
Non-pay expendlture:
Bulldlng repalrs and maintenance
Fuel and light
Rates
Depreclatlon: bulldln85
Deprecatlon: furniture and equlpment
Debenture interest payable
Other tradlng costs Icolokate LLP, Colophon)
Other expenses:
Homerton internatlonal Programme
Legal costs- employment
Estates Costs
Mlscellaneous expenses
Other pension scheme ftnance costs (Note 21)
57
149
29
332
41
1,127
152
46
94
28
414
1,127
141
358
266
130
208
394
2,463
12
52
269
767
3,159
Analysls of expendlture by artlvlty
Staff costs
Other Depreclatlon
(note 10) operatln8
and
£'OOO expenses amortlsatlon
£'ooo
vooo
3,978
447
Total
£'ooo
2024
Educatlon (note 6)
Resldencle5, caterlng and
conferences (note 7)
Investment management C05t5
Other (note 8}
Contrlbutlon under Statue G,11
4,456
8WI
3,215
3,074
635
2,870
26
10,583
2,152
8A41
635
2,463
26
2,972 20A46
17801
373
Restated
staff costs
Other Depreclotion
(note IOJ operating
and
eOOO expenses omortlsatlon
Total
2023
Education (note 6)
ReSiden￿e5, Catering and
conferences (note 7)
Investment management costs
Other (note 8)
Contribution understatue G, 11
4.462
3,188
3,524
2.450
506
2,021
7.659
382
2,536
27
8.919
382
3,159
27
2,966 19,719
439
7,834
33 Homerton College

Notes to the financlal ststements Year to 30 June 2024
Analysis of expendlture by attivity (continued)
2024
eooo
2023
£'ooo
Audltorfs remuneration
Other operating expenses include:
Audit fees payable to the College's external auditor
Other fees payable to the Colle8e's external auditor
36
30
33
io
Staff costs
College Fellows &
other acadeniics
£'ooo
Non- Total 2024
academlcs
£'ooo
£'ooo
Salarles
Natlonal Insurance
Penslons
2024 Totsl funds
2,521
236
(7671
1,990
3,960
344
597
6081
580
(170)
6,891
4,901
Restated
College Fellows &
otheracodemlcs
Non-
acodemics
Total
2023
Salarles
Natlonal Insurance
Pension costs
2023 Totalfvnds
2,1'33
204
166
2,503
4,286
357
6,419
561
854
7,834
688
5,331
Based on the 2024 valuatlon of the Unlversltles Superannuation Scheme {USSI, the impact of the net
change in the USS deficit recovery provlsion is a credit of £1,11812023: £179k). Thls comprlses a non-cash
credit resultlng from the chan8e in assumptlons, includlng the dlscount rate, of £1.071k {2023: £91k) and
cash contrlbutlons made to redu￿ the deficlt in the year of £47k12023: £88kl.
At the balance Sheet date there were 73 (2023: 741 members of the Governln8 Body. Durln8 the year the
average number recelvlng remuneratlon wa5 the 46 Shown below.
2024 staff number I
2023 staff number
Number of
fellows
Full-time Number of
equlvalent
fellows
Full-tlme
equTvalents
Academic
Non-academlc
49
105
109
109
105
49
34 Homerton College

Notes to the financial statements Year to 30 June 2024
10
Staff Costs (continued)
The number of officers and employees of the College, including Head of House. who re￿IVed
renumeration in the following ranges was:
2024 2023
rooo £'ooo
£ioo,001- £iio,000
£110.001- £120,000
£120,001- £130,000
£130,001- £140,000
£140,001- £150,000
Renumeratlon Includes salary, employerfs natlonal Insuran￿ contrlbutions, employers pension
contributlons plus any taxable benefits elther paid, payable or provided, gross of any salary sacrlfice
arrangements.
Key management personnel
Key management personnel are those persons havlng authority and responsibility for
planning, directing and controlllng the actlvltles of the College and are deemed to comprise
the senior officers listed on page 2.
Aggregated emoluments (consisting of salary and taxable beneflts, but excludlng any
employerfs penslon contrlbutlon) were as follows:
2024
£'ooo
697
2023
£'ooo
723
Key management personnel
697
723
11
Intanglble flxed assets
Boathouse
Ilcen5e
£'ooo
Computer
software
£'ooo
Total
£'ooo
Consolldated and College
Cost I valuation
At beginning of year
Addltlons at cost
At end of year
330
251
581
330
251
581
Amortlzatlon
At beginning of year
Charge for the year
At end of year
13
148
35
161
16
183
199
Carrying amount
At 30June 2024
At 30June 2023
314
317
68
103
382
420
35 Homerton College

Notes to the financial statements Year to 30 June 2024
12
Tanglble r￿ed assets
College Assets under
Furniture,
buildings and
construction fittings and
slte
£'OOO equipment
£'ooo
£,￿0
Total
eooo
Consolidated
Cost
At be8lnning of year
AddltSons at cost
Transfers
Disposals
At end of year
131,060
769
5,859
769
137,688
769
131060
769
138 457
Depreclatlon
At beginning of year
Charge for theyear
Dlsposals
At end of year
17,470
2,477
3,606
459
21,076
2,936
19,947
24,012
Net book value
At 30June 2024
111,113
769
2,563
114,445
At l July 2023
113 590
769
116 612
12
Tangible fixed assets
College Assets under
Furnlture,
bulldlngs and constructlon flttlngs and
slte
£'OOO equipment
£'ooo
£'ooo
College
Total
£'ooo
Cost
At beglnnlng of year
Additlons at cost
Transfers
Dlsposa15
At end of year
131,060
769
5,775
751
137,604
751
769
Depreclatlon
At beginnin8 of year
Charge for the year
DIsp05als
At end of year
17,470
2,477
3,525
455
20.995
2,932
3,980
Net book value
At 30June 2024
111,113
769
2,546
114A28
At l July 2023
113 590
769
Additions include the costs for ABC first floor refurbishment to furniture, fixtures and
equipment. Additions of assets under construction ￿present fees and costs on the new
entrance building.
36 Homerton College

Notes to the financial ststements Year to 30 June 2024
Land and buildings
As permitted under FRS 102, the charity has elected to deem a valuation of land and buildings
prior to the transition date as deemed cost. Land and buildings owned at l July 2014 a
included in the financial statements at a valuation made at 31 July 2013, which was updated by
the Governing Body to arrive at a valuation as at l July 2014. With effect from l July 2014 the
values assigned to these properties are now deemed their cost.
Land wasvalued at l July 2014 at £14.9m and buildings were valued at£64.8m. giving an overall
value of £79.7m.The buildings are beingdepreciated from ljuly 2014 over40years. The original
professional valuation was prepared adopting the following bases:
College houses- generally used for student and staff accommodation, were valued at
open market value for exlstlng use.
College site - due to the speciali2ed nature of the College's activities, the principal
method of valuatlon of land and buildlngs was open market capltal value for
exlsting use on a depreclated replacement cost basls.
Land and bulldings purchased on or after l July 2014 are Included in the financial
statements at cost, less accumulated depreciation over 50 years. Other tsnglble fixed
assets are stated at Cost.
Included within College bulldlngs and slte is freehold land as at 30June 2024 of £22.9m
(2023: £22.9m). The insured value of freehold bulldln8s as at 30 June 2024 was £170.Om
(2023.. £153.Om) Includlng Ilmlted coverfor irrecoverable VAT and the costs of related
professional fees. The insurers are golng to revalue the whole site for Insurance purposes
within the next year.
13
Investments
Homerton
Buslness
Centre
£'ooo
Other
Invest-
ments
£'ooo
Investment
land
£'ooo
Quoted
securltSes
£'ooo
Total
Z024
£'ooo
Consolidated
At beglnnSng of year
5,900
40,150
79,032
6,014 131,096
Additions
Dlsposals
Gains / ILossl
Change In cash balances and
deposlts held at fund
manaEers
At end of year
10,310
{11,5091
6,175
10,310
(11,5091
5,132
500
(1,4751
(68)
1,457
1,457
6.400
38,675
85,465
5,946
136,486
37 Homerton College

Notes to the financial statements Year to 30 June 2024
13
Investments (continued)
Homerton
Business
Centre
£'ooo
Investment
land
eooo
Other
Invest-
ments
£'ooo
Quoted
Securities
£'(JJo
Total
2024
£'ooo
College
At beglnning of year
Additions
Di5POsals
Gains / (Lossl
Change in cash balances and
deposits held atfund
5,900
40,150
79,032
10,310
111.509)
6,175
6,054
131.136
10.310
111,5091
5,132
500
11,475)
(681
1,457
1,457
At end of year
6,400
38,675
85,465
5,986
136,526
The market value of Investments was represented by:
Consolldated
College
2024
£'ooo
2024
£'ooo
2023
£'ooo
2023
£'ooo
Investment land
Homerton Gardens
Quoted securltles- equltles
Fixed Interest securltles
Cash held for relnvestment
Other Investments
6,400
38,675
77,373
5,322
2,770
5,946
136,486
5,900
40,150
72,051
5,668
1,313
6,014
131,096
6,400
38,675
77,373
5,322
2,770
5,986
136,526
5,900
40,150
72,051
5,668
1,313
6,054
131,136
The College's quoted securities perlod end market valuations are provlded by the College's
Investment managers, Rothschlld Wealth Management and UBS AG.
The investment land was revalued by Bldwell at £6.4m on 30 June 2024 (2023: £5.95m). The
valuation is undertaken on the basis of open market value taklng account of the College's
estates strategy for the future use of this land.
The value of Homerton Garden5 at £38.67m (2023: £40.15m) reflects the revaluatlon by
Bldwell at 30 June 2024. This has been valued based on the rental yleld to be achieved under
the Scheme.
38 Homerton College

Notes to the financlal statements Year to 30 June 2024
13
Investments (contlnued)
Other investments comprise:
Investments in
subsidiary
undertakings
£'ooo
Investment
Other
in joint Investments
venture
£'ooo
Totsl
£'ooo
£'ooo
At beglnnlng of year
Investment in Ward Griffin LLP
At end of year
580
5,464
{681
5,396
io
6,054
168)
5,986
580
io
Investments in subsidiaries and joint venture undertaklngs comprlse:
Name
Country
Class of
shares
Ordlnary
Actlvlty
Colophon Ilmlted
England and
Wales
England and
Wales
England and
Wales
loo
Commerclal conferenclng and
other trading
See below See below Property management
Colokate LLP
Ward Grlffin LLP
See below See below Property management
Colokate LLP Is a Ilmlted Ilablllty partnershlp and hence has no share capital.
The income and expendlture for Colophon Ltd for the year ended 30 June 2024 Included In the
consolidated financial statements is as follows:
2024
£'ooo
2023
£'ooo
Turnover
Other Interest recelvable and 51mllar Income
IA20
19
879
Costs / AdmlnSstratlve expenses
(1,337)
18151
68
From 25 March 2019. the members of Colokate LLP comprise Homerton College and Colophon
Limited.
The income and expenditure for Colokate LLP for the year ended 30 June 2024 included in the
consolidated financial statements is as follows:
2024
£'OfM)
2023
£'ooo
Turnover
Costs / Admlnlstratlve expenses
24
{61)
37
20
145
25
39 Homerton College

Notes to the financlal statsments Year to 30 June 2024
13
Investments (contlnued)
Ward Griffin LLP is a limited liability partnership and hence has no share capital. The
members comprise Hornerton College and St. Mary's School.
Each member appolnts two appolnted representatives to the Management Board. Certain
key decislons require the consent of both partners. so the LLP has been accounted for as a
joint venture. The College's share of Ward Grlffin LLP included In these financial statements
Is as follows:
2024
£'ooo
Turnover
Costs / Adminlstrative expenses
14
142)
134)
14
Stocks
Consolldated
College
2024
£'ooo
2023
£'ooo
2024
£'ooo
2023
£'ooo
Goods for resale
37
31
22
37
31
22
15
Trade and other recelvables
Consolldated
Colle8e
2024
000
2024
rooo
2023
£'ooo
2023
£'ooo
Trade debtors
956
699
833
428
Amounts due from subsldiary undertakings
Prepayments and accrued income
846
637
1,871
2,827
1.213
1,912
1,679
3,358
1,191
2,256
40 Homerton College

Notes to the flnanclal statements Year to 30 June 2024
16
Cash
Consolldated
College
2024
rooo
2023
£'ooo
2024
eooo
2023
£'ooo
Cash at bank
918
3,055
374
2,266
Cash In hand
919
3,056
375
2,267
17
Credltors: amounts falllng due wlthln one year
Consolldated Restated
College Restated
2024
£'ooo
2023
£'ooo
2023
£'ooo
2022
£'ooo
Trade credltors
860
979
802
946
Other taxatlon and soclal security
Contrlbutlon to Colleges, Fund {Statute G,
219
288
219
288
26
27
26
27
Other credltors and accruals
Deferred rental Income (note 181
Other deferred income
2,262
32
2,817
32
2,222
32
233
2,588
32
55
310
364
3,709
4,507
3.534
3,936
18
Credltors: amounts falling due after one year
2024
£'ooo
2023
£'ooo
Consolldated and College
Debenture5
29A81
29,875
Deferred rental Income
2.487
32368
2,519
32,394
During 2013-2014 the College participated in a bond issue jointly wlth a number of other
Cambrldge colleges whlch raSsed £IOm (before deduction of fees) of long-term unsecured
fundlng. In August 2015 the College participated in its own bond issue which raised £20m of
long-term unsecured funding. The debentures are wholly repayable at the end of their
respective terms and are structured as follows:
41 Homerton College

Notes to the financlal statements Yearto 30 June 2024
Creditors: amounts falling due after one year {continued)
Interest
rate (fixed)
Debentures
Amount
£'ooo
Term
Tranche la - CCF (Ottober 2013)
Tranche Ib- CCF (October 2013)
Tranche 2- CCF (January 2014)
Prlvate Placement- HermltlPrudential
(August 2015)
Fees deducted
30 years
40 years
30 years
25 Year5
4.40%
4.40%
4.45%
3.38%
3,211
2,569
4,220
20,000
1119)
29,881
Deferred rental Income represents the deferral of monles received from the Unlverslty of
Cambrldge Educatlon Faculty for the grant of a 99-year lease In 2005 over their new buildln8
that has been constructed on the College site. The receipt is being released to the statement
of comprehensive 5ncome and expendlture In equal annual instalments over the lease term.
19
Provlslon5 for Ilablllties and charges
2024
£'ooo
Consolldated and College
2023
£'ooo
At beglnnln8 of year
Benefits pald
Charge to Income and expendlture account
Changes In actuarlal assumptions
At end of year
129
158
(38)
(7}
16
129
{38)
(151
32
108
The provlslon related to the College's Ilablllty to enhanced the pensions of teachlng staff who
retired early.
20
Contln8ent Ilabilltles
There are £nil contlngent Ilabilitles as at 30 June 2024 {2023: £nlll.
42 Homerton College

Notes to the financial statements Year to 30 June 2024
21
College pension schemes
2024
£'ooo
2023
£'ooo
Consolidated and College
Surplus under Cambridgeshire Local Government Superannuation
Scheme ILGSSI
Llab511ty for deflclt reductlon payment under USS b/fwd
USS Change in assumptions, including dlscount rate
USS Cash contributlons to reduce the deflclt In year
Deficit at end of year
430
(1,118) 11,2971
1,071
91
47
88
(688)
The College participates In two pension schemes. the Universltles Superannuation Scheme
(USSI and Cambridgeshire Local Government Superannuation Scheme (LGSSI. Both schemes
are defined beneflt schemes that are externally funded. The assets of the schemes are held
in separate trustee-admlnlstered fvnds. The College is unable to Identlfy Its share of the
underlylng assets and Ilabllltles In respect of the USS scheme on a conslstent and reasonable
basls and therefore, as requlred by FRS 102, accounts for the scheme as if it were a defined
contrlbution scheme. As a result, the amount charged to the income and expenditure
account represents the contributions payable to the scheme in respect of the accountlng
period.
LGSS has been able to apportion a percenta8e of Its funds, assets and Ilabllltles relatlng to the
College and therefore the scheme has been treated as a defined benefit scheme in the
financlal statements. The dlsclosure requirements of FRS 102 In relation to these Schemes
are shown below.
The College is requlred to contribute a specified percentage of payroll costs to the penslon
schemes to fund the benefits payable to the company's employees. In 2024, the percentage
was USS: 14.5% (January 2024), (2023: 21.6%) and LGSS: 17.9% April 2024 (Aprll 2023:
17.9%).
The LGSS scheme has a surplus and a minimum fundlng requirements exlsts, therefore
a pension asset ceiling has been calculated by the actuaries as follows:
2024
£'ooo
2023
£'ooo
Consolidated and College
Surplus under Cambridgeshire County Pension Fund
Re5trlctlon to Pension Asset Celllng
12,124
9,231
112,124) 18,801)
Surplus at end of year after asset celling
430
43 Homerton College

Note5 to the financlal statsments Year to 30 June 2024
21
College penslon schemes (continued)
The total pension cost for the College and rts subsidiaries for the year included in stsff
costs for the year {see note 10) was:
Employer
Contrlbutlons Provlslons
2024
2024
Employer
Total Contributlons Pmvislons
2024
2023
2023
£000
£000
£000
Total
2023
£000
£000
£000
uss
279
709
(1,240)
82
{961)
791
{170)
305
656
961
{3631
256
(58)
912
LGSS
(1,158)
{1071
854
The latest valuatlons of the scheme's assets and liabllities forwhlch ￿sUlts are available..
uss
LGSS
Date of valuatlon
Market valuatlon of assets
Past servlce liablllties
Surplus of assets
31 March 2023
£73,100m
£65,700m
£ 7,400m
31 March 2022
£4,305m
£3,446m
£ 860m
uss
A deficlt recovery plan was put in place as part of the 2020 valuation, whlch required payment
of 6.2% of salaries over the period l April 2022 until 31 March 2024, at which polnt the rate
would increase to 6.3%. No deficit recovery plan was requlred under the 2023 valuatlon
because the scheme was In surplus on a technical provisions basis. The College was no longer
requlred to make deficit recovery contributions from l January 2024 and accordingly released
the outstandln8 provlslon to the profit and loss account.
As at the 30 June 2024, the latest avallable complete actuarlal valuation of the Retirement
Income Bullder was at 31 March 2023 (the valuatlon date), whlch was carried out uslng the
projected unit method.
Since the Institution cannot Identify Its share of Retirement Income Builder assets and
liabilitie5, the following dlsclosures reflect those relevant for those assets and liabilities as
whole.
The 2023 valuation was the seventh valuation for the scheme under the scheme-specific
fundlng regime introduced by the Pensions Act 2004, which requires schemes to adopt a
statutory funding objective. which is to have sufficient and appropriate assets to cover their
technical provisions. At the valuation date, the value of the assets of the scheme was £73.1
billion and the value of the scheme's technical provisions was E65.7 billion indicating a
surplus of £7.4 billion and a funding ratio of Ill%.
The key financial assumptions used in the 2023 valuation are described below. More detail is
set out in the Statement of Funding Principles www.uss.co.uk/about-us/valuation-and-
funding/statement-of-funding-principles.
44 Homerton College

Notss to the financial statements Year to 30 June 2024
21
College pensFon schemes (continued)
USS (continued)
Price Inflatlon- Consumer Prlces
Index (CPI)
3.0% p.a. {based on a long-term average expected
level of CPI, broadly consistent with long-term
market expectations)
1.0% p.a. to 2030, reducing to 0.1% p.a. from 2030
Benefits with no cap:
CPI assumption plus 3bps
RPI/CPI gap
Pension increases (subject to a floor
of 0%)
Benefits subject to a "soft cap" of 5% (providing
inflationary increases up to 5%, and half of any
excess inflation over 5% up to a maximum of lO%I '.
CPI assumption mlnus 3bps
Fixed interest gilt yield curve plus:
Pre-retlrement: 2.5% p.a.
Post-retirement: 0.9%
Dlscount rate (forward rates)
The main demo8raphlc assumptlon used relates to the mortality assumptions. These
assumptions have been updated for the 31 March 2024 accounting positlon, based on updated
analysis of the Scheme's experience carried out as part of the 2023 actuarial valuation. The
mortality assumptions used in these figures are as follows:
2023 Valuatlon
101% ofS2PMA"liEhV for males and 95% of S3PFA for females
CMI 2021 wlth a smoothing parameter of 7.5, an addltlonal of
0.4% p.a., IO% w2020 and w2021 parameters, and a lon8 term
Improvement rate of 1.8% pa for males and 1.6% pa for females
Mortallt base table
Future Improvements to
mortallty
The current Ilfe expectancies on retirement at age 65 are:
2024
2023
Males currently aged 65 (years}
Females currently aged 65 (years)
Males currently aged 45 (years)
Female5 currently aged 45 lyearsl
23.7
24.0
25.6
25.6
26.0
27.4
25.4
27.2
2024
2023
Exlstlng benefits
Scheme assets
FRS 102 liabilities
FRS 102 surplus/ldeficlt)
FRS 102 funding level
£74.8bn
£65.6bn
£9.2bn
£73.Ibn
£65.7bn
£7.4bn
iii%
Cambridgeshire Local Government Superannuation Scheme {LGSS)
The LGSS is a defined benefit scheme based since 2014 on career average revalued earnings
(CARE), the￿ is ongoing liability to the original final salary scheme.
Liabilities are valued on an actuarial basls using the projected unit method which accesses the
future liabilities discounted to thelr present value.
45 Homerton College

Note5 to the financlal statements Year to 30 June 2024
21
College pensFon schemes {contlnued)
Cambridgeshire Local Government Superannuation Scheme (LGSS) (contlnuedj
The movement in the net surplus/(deficlt) in the scheme was as follows:
2024
eooo
2023
£'ooo
Consolldated and College
(Deflcitl surplus at beglnning of year
Current servlce cost
Interest on assets
Contributions by employer
Other finance cost
Restrlction to pension asset ￿lI1n6
Actuarlal Gains
Deflclt
lus at end of
430
(791)
IA60
709
(Iwi)
(2￿74)
2,507
1,735
{912)
656
(7671
(4,479)
3.202
430
sur
ear
The maln assumptions used for the purposes of FRS 102 are as follows:
2024
2023
Discount rate
5.15%
5.10%
Rate of increase of salarles
Rate of Increase of
enslon In
3.25%
2.75%
3.50%
3.00%
ayment
Assets are valued at a falr price, prlncipally market value for investments, and comprise:
2024
£'oDo
2023
£'ooo
Equltles
Bonds
Property
Other
19,585
7￿63
4,816
642
19,393
3,993
4,278
855
The current mortallty assumptions Include sufficlent allowance for future Improvements In
mortallty rates. The assumed life expectations in years on retirement age 65 are:
30June
2024
30June 2023
Current pensloners
Males
Females
Future pensloners
Males
Females
21.8
22.0
24.3
22.3
22.5
26.0
46 Homerton College

Notes to the financial ststements Year to 30 June 2024
21
College pension schemes (continued)
Cambridgeshire Local Government Superannuation Scheme (LGSS) {continuedJ
30June
2024
£'ooo
30June
2023
£'ooo
30June
2022
£'ooo
30 June
2021
£'ooo
Present value of funded obligations
Restriction to pension celllng asset
Fair value of plan assets
119,982) (19,288) 119,6611
129,2221
{12,124) {8,801) 14,3221
25,718
1,735
25,718
13,504)
430
Present value of unfunded obllgatlons
Net Illabllltlesl assets recorded In the
balance sheet
430
1,735
13,5041
Experlence110ssI 8aln on assets
21
727
Experlence loss18aln) on Ilabllltles
16191 (3,2231 111,5361
2,004
Amounts charged to income and expendlture account
2024
£'ooo
2023
Current servlce cost
Interest on obllgatlon
Interest on assets
791
1.460
(1,441)
810
912
995
17671
Analysls of amounts re¢o8nl2ed In other comprehenslve Income
2024
£'ooo
2023
£'Ot)O
Return on assets excludln8 amounts Induded In net Interest
1,888
(211
Changes In financlal assumptlon
Total actuarlal galn recognlzed
619
3,223
3,202
2,507
Changes In the present value of the defined benefit obllgatlon:
2024
£'ooo
2023
£'ooo
Opening defined benefit obligation
Current servlce cost
Interest cost
Contributions by members
Changes in financial assumptlon
Benefits pald
C105ing defined benefit obligation
19,288
791
992
243
(619)
(713)
19,982
19,661
912
767
235
11,7061
15811
19,288
47 Homerton College

Notes to the financlal ststements Year to 30June 2024
21
College penslon schemes (continued)
Carnbridgeshire Local Government Superannuation Scheme (LGSS) fcontinuedj
Changes In the falr value of plan assets:
2024
eooo
2023
£'(N)o
Openlng falr value of plan a55ets
Net Interest
Contributions by members and other bodles
Contrlbutions by employer
Return on assets excluding amounts Indude In net Interest
Benefits Paid
Other experience
28,519
1,460
243
700
1,888
(704)
25,718
995
235
656
121)
15811
1.517
Closin
falr value of lan assets
32,106
28,519
The College expects to contribute £728,000 to Its defined benefit pension scheme in the year
ending 30 June 2025 (2024: £701,000).
The management bases requlred by FRS 102 are Ilkely to glve rlse to slgnlficant fluctuations In
the reported amounts of the defined beneflt penslon scheme a55ets and liabillties from year to
year. and do not necessarfly give rlse to a change In the contributions payable into the
scheme, which are recommended by Independent actuaries based on the expected long-temi
rate of return on the schemes assets.
Related party transactions
Owing to the nature of the College's operatlons, and the composltion of the Governln8 Body, it is
Inevitable that transactions will take place with organlsations, In whlch a Governlng Body member
may have an interest. All transactions involving organlsatlons, in whlch a member of the
Governing Body may have an Interest, are conducted at arm's length, and In accordance wlth the
College's normal procedures.
The College maintalns a register of interests for all College Councll members and where any
member of the College Council has a materlal Interest In a College matter, they are requlred to
declare that fact.
Durin8 the year no fees or expenses were paid to Fellows in respect of thelr duties as Trustees.
Fellows are remunerated for teaching, research, and other dutles withln the College. Fellows are
bllled for any prlvate catering. The Trustees remuneratlon Is overseen by the Fellows
Remuneration Committee.
48 Homerton College

Notss to the flnanclal statements Year to 30June 2024
22
Related party transactlons (continued)
The salaries paid to Trustees in the year are summarised in the table below:
Salary
2024
Number
2023
Number
£nil
£i- £10,000
£10,001- £20,000
£20,001- £30,000
£30,001- £40,000
£40,001- £50,000
£50,001- £60,000
£60,001- £70,000
£70,001- £80,000
£80,001- £90,000
£90,001- £100,000
£ioo,ooi - £iio,000
£110,001- £120 000
Total
18
17
The total Trustee salarles were £805,241 forthe year {2023: £790,588).
The Trustees were also paid other taxable benefits (including assoclated employer National
Insurance contributions and employer contributions to penslonsl total £230,574 for the year
{2023: £260,942).
The College has two trading and subsidiary undertakings, which are consolidated Into these
accounts. All subsidiary undertakin8s are 100% owned by the College and are registered
and operatln8 in En8land and Wales.
The College has taken advantage of the exemptlon wlthln sectlon 33 of FRS 102 not to
dlsclose transactions wlth wholly owned group companies that are related parties.
There are 31 Colleges, each of whlch Is an Independent corporation with its own property and
Income. Each College publishes its own financial statements in a form specified by the
University of Cambridge, The College pays levies to support the activity of the Office of
Intercollegiate Services (OIS). The OIS is responsible primarily ft)r arranglng support servlces to
the 31 colleges of the Collegiate University (Cambridge).
The College acts as an agent for the collection of fees for the University of Cambridge; for the
year ended 30 June 2024 these fees total £14,638k (2023: £14,182k). Durlng the year the
University paid the College, from these fees, sums totalling £4,301k (2023: £4,362k) under the
terms of agreements between the University and the Colleges to share fee income with the
Colleges in a way that recognises the relative contributions of the University and the Colleges.
Durlng the year the College contributed under Statute Gll of £26k12023: £27kl into the
Colleges Fund.
49 Homerton College

Notes to the financial statements Year to 30June 2024
22
Related party transactlons (contlnued)
The Colleges Fund is administered by the University of Cambridge on behalf of the Colleges,
who make all contributions to and receive all allocations from the Fund. College administers
Cambridge Bursary Scheme to support undergraduates financially,. the University of
Cambridge contributed £362k to this scheme (2023: £382k). During the course of its
charitable actlvities, College also pay5 the Universlty of Cambridge for printin& network and
other services. In addition, Homerton College periodically provides conference-related
seNlces Including accommodation, catering and other services to the organisations and
department5 belonging to the Universlty of Cambridge on standard third-party terms.
23
Reconclliatlon of consolldated operatlng surplus to net cash flow (outflow) Inflow from
operatlng actlvltles
2024
£'ooo
(1,1341
2.936
2023
£'ooo
{1,973)
2,906
40
1,127
{1,2291
13,522)
I,oio
16)
{124)
567
124)
15)
(47)
11,280)
IDeflcSt) surplus on contlnulng operations
Depreciatlon of tanglble fixed assets (note 121
Amortlzatlon of intan8lble fixed assets
Interest payable
IProfitl/loss on disposable of Investments
Investment income
Pension costs less contrlbutions payable
Decrease lincrease) In stocks
Decrease Ilncreasel in debtors
(Decrease) Increase In credltors due wlthin one year
Decrease in credltors due in more than one year
Decrease In provlslons
Operatln8 loss on Joint venture
Net cash (outflow
Inflow from o
1.127
(1.386)
13,773)
168
(915)
1798)
(26)
(21)
(34)
3,824
eratin
activltles
24
Cash flows from Investln8 actlvltles
2024
£'ooo
2023
£'ooo
Investment Income received
Bank interest received
Purchase of tanglble fixed assets
Purchase of Intanglble fixed assets
Purchase of investments
Proceeds of disposal of Investments
Total cash flows from Investin
activltles
3.648
125
(769)
3,480
42
12,145)
{161
121,886)
23,323
2,798
110.242)
11.509
4,271
50 Homerton College

Notes to the flnancial sL*ements Year to 30 June 2024
25
Cash flows from flnancing activities
2024
£'ooo
2023
£'ooo
Interest paid
Net Loan Borrowing / (Repayment)
Total cash flow5 from financlng artlvltles
(1,127)
(1.1271
(1,127)
(1,1271
26
Consolidated reconsolidation and analysls of net debt
Other
Cash non<ash
flows
changes
£'ooo
£'ooo
At l July
2023
£'ooo
At 30 June
2024
£'ooo
Consolldated
Cash and cash equlvalents
Cash at bank and In hand
Cash held wlth fund managers (note 131
3,056 12,137)
1,313
1,457
4.369
(680)
919
2,770
3,689
Borrowlngs- amounts falllng due after
more than one year
Debentures (note 181
Lloyds revolvlng credlt faclllty (note 181
129,875)
{6)
129,881)
129,875)
{6)
(29,881)
125,506) 1680)
{6
(26,1921
27
Flnanclal statements
2024
£'ooo
2023
£'ooo
Flnandal assets
Financial ossets otfvlr value thmugh Statement of Cornprehenslve
Income
. Listed equity Investments
Fixed Interest securltles
Finonciol assets thot ore equlty Instruments measured at cost less
Impalmient
. Other equlty Investments
Finonciol ossets thot are debt Instmments measured at amortized cost
. Cash and cash equtvalents
. Trade debtors
77,373
5332
72.051
5.668
5.946
6,014
919
956
3,056
699
Flnanclal liablllties
Financiol liobilities meosured ot omortlzed cost
. Debentures
Revolving credit facllity
. Trade creditors
(29,881)
129,8751
(860)
(9791
51 Homerton College

Notes to the financial statsments Year to 30 June 2024
28
Capital commltments
Land and buildln85
2024
£'ooo
Land and buildings
2023
£'ooo
Authorlzed and contrarted for
Authorized but not yet contracted for
1,640
804
421
7,607
52 Homerton College