| Page | |
|---|---|
| ReportoftheGoverningBody | 2 |
| MembershipoftheGoverningBody,CommitteeMembershipandCollegeAdvisors | 15 |
| StatementofAccountingandReponingResponsibilities | 18 |
| AuditorsReport | l9 |
| StatementofAccountingPolicies | 23 |
| ConsolidatedStatementofFinanciaIActivities | 29 |
| ConsolidatedandCo=egeBalanceSheets | 30 |
| ConsolidatedStatementofCashF1ows | 3「 |
| NotestotheFinanciaIStatements | 32 |
| MSDGLRoseKC | President | (1) ・ |
{2)(3)(4)(5)(6)(7)(8)(9)(I ・ . ・ . . ・ ・ ・ |
{2)(3)(4)(5)(6)(7)(8)(9)(I ・ . ・ . . ・ ・ ・ |
{2)(3)(4)(5)(6)(7)(8)(9)(I ・ . ・ . . ・ ・ ・ |
{2)(3)(4)(5)(6)(7)(8)(9)(I ・ . ・ . . ・ ・ ・ |
{2)(3)(4)(5)(6)(7)(8)(9)(I ・ . ・ . . ・ ・ ・ |
{2)(3)(4)(5)(6)(7)(8)(9)(I ・ . ・ . . ・ ・ ・ |
{2)(3)(4)(5)(6)(7)(8)(9)(I ・ . ・ . . ・ ・ ・ |
{2)(3)(4)(5)(6)(7)(8)(9)(I ・ . ・ . . ・ ・ ・ |
{2)(3)(4)(5)(6)(7)(8)(9)(I ・ . ・ . . ・ ・ ・ |
|---|---|---|---|---|---|---|---|---|---|---|---|
| RevdProfRJCGiーben | Vice‐Presidentfromol/01/24 | ・ | . | . | ・ | ・ | . | ・ | . | ||
| ProfNStarga「dt | Vice‐Presidentto31/12/23 | . | ・ | ・ | ・ | ・ | . | . | ・ | ||
| ProfJFBBAdams-Prass- | ・ | ・ | |||||||||
| ProfAArdavan | ・ | ||||||||||
| ProfRMBagshaw | . | ||||||||||
| ProfGDBarr | ・ | ||||||||||
| ProfTGBa「rac1ough | . | ||||||||||
| DrTBaruCcl | Appointedol/10/23 | ||||||||||
| DrJBeaulieu | Appointedol/10/24 | ||||||||||
| Pro『JBe「estycki | ・ | ・ | |||||||||
| DrPDBi-lingham | ・ | ||||||||||
| ProfLNBOWes | ・ | ・ | |||||||||
| TheRev.dDrADBowyer | ・ | ・ | |||||||||
| ProfMRBridson | ・ | . | |||||||||
| DrJLCastle | ・ | ・ | |||||||||
| DrEChae | Appointed06/01/25 | ||||||||||
| ProfROC1eveland | ・ | . | |||||||||
| ProfRJCorna= | |||||||||||
| ProfCCousslos | ・ | ||||||||||
| DrGDransfie1d | Appointedol/01/25 | ||||||||||
| M「RDong | Appointedol/10/24 | ||||||||||
| ProfTJDonohoe | . | . | |||||||||
| ProfRJDouglas‐Fairhurst | ・ | ||||||||||
| DrRDue | ‐ | ||||||||||
| ProfPDEーboume | . | ||||||||||
| DrJEnglish | AppointedoIHO/24 | ・ | |||||||||
| ProfAMEtheridge | |||||||||||
| ProfLFO性unato | . | ||||||||||
| ProfCJGarland | ・ | ・ | ・ | ||||||||
| ProfRSSGar「od | ・ | . | ・ | ||||||||
| ProfSAGilson | |||||||||||
| ProfSFGoodwin | ・ | ||||||||||
| ProfJFG「egg | ・ | ・ | |||||||||
| ProfKDG「evring | ・ | . | ・ | ||||||||
| ProfCEHarris | . | ||||||||||
| D「RAHarris | Appointedol/10/24 |
| (1)(2)(3)(4)(5)(6)(7)(8)(9)(10) | (1)(2)(3)(4)(5)(6)(7)(8)(9)(10) | (1)(2)(3)(4)(5)(6)(7)(8)(9)(10) | (1)(2)(3)(4)(5)(6)(7)(8)(9)(10) | (1)(2)(3)(4)(5)(6)(7)(8)(9)(10) | (1)(2)(3)(4)(5)(6)(7)(8)(9)(10) | (1)(2)(3)(4)(5)(6)(7)(8)(9)(10) | (1)(2)(3)(4)(5)(6)(7)(8)(9)(10) | (1)(2)(3)(4)(5)(6)(7)(8)(9)(10) | (1)(2)(3)(4)(5)(6)(7)(8)(9)(10) | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| ProfAVSHI= | |||||||||||
| ProfSCPH0robin | ・ | ・ | . | ||||||||
| DrBJanzer | Appointedol/10/23 | ||||||||||
| DrADKarenowska | |||||||||||
| ProfJKristensen | ・ | ||||||||||
| ProfCTLeitmeir | ・ | ・ | ・ | ||||||||
| ProfASLifschiに | ・ | ||||||||||
| ProfSRMackenzie | ・ | ・ | ・ | ・ | ・ | ||||||
| ProfoMagidor | |||||||||||
| DrGTMasters | |||||||||||
| ProfGMiesenb6ck | |||||||||||
| DrAMoreno | . | ・ | ・ | ||||||||
| ProfM1‐Neidig | ・ | ||||||||||
| ProfJBVVNightingale | ・ | ||||||||||
| DrFANizaml | |||||||||||
| DrTVVLNorman | ・ | ||||||||||
| ProfLのstergaard, | |||||||||||
| DrLCPhillips | |||||||||||
| DrMPPobioy | SeniorTutor | ・ | ・ | ||||||||
| ProfsKPooley | ・ | ||||||||||
| MrsFRainey | DevelopmentDirector | ・ | |||||||||
| MrAERay | HomeBursar | . | ・ | ・ | . | ||||||
| ProfCRupprecht | Appointedol/09/23 | . | |||||||||
| ProfBSalow | ・ | ・ | |||||||||
| ProfRSanthanam | ・ | ・ | ・ | ||||||||
| DrMSantini | |||||||||||
| M「Yshen | Bursar | ・ | . | ・ | . | ・ | |||||
| DrLSWi代 | ・ | ・ | |||||||||
| DrTLMThurston | Appointedol/09/24 | . | |||||||||
| ProfAJTurbeげield | |||||||||||
| DrRVidaーDoval | Appointedol/09/23 | ・ | |||||||||
| DrPDVVatson | |||||||||||
| ProfHVVhitehouse | ・ | ||||||||||
| MrMTWilliams | ・ | ・ | . | ・ | |||||||
| ProfSV卵liamson | Appointedol/04/24 | ・ | |||||||||
| DrGい′oods | Appointed。イ/09/24 | ・ | |||||||||
| DrDVVu | |||||||||||
| ProfZYou | ・ | ・ |
5 December 2024
| Unrestricted | Restricted | Endowed | 2024 | 2023 | |||
|---|---|---|---|---|---|---|---|
| Notes | Funds E100O |
Funds E.000 |
Funds g00O |
TotaI EIOOO |
Totai Efooo |
||
| INCOMEANDENDOVVMENTSFROM: | |||||||
| Charitableactivities | l | ||||||
| Teaching,researchandresidentia1 Publicworship |
8,583 30 |
68 0 |
0 0 |
8,651 30 |
7,779 14 |
||
| Heritage | 556 | 0 | 0 | 556 | 438 | ||
| 0thertradingincome | 2 | 741 | 0 | 0 | 741 | 1,246 | |
| Donationsandlegacies | 3 | 245 | 3,410 | 187 | 3,842 | 7,785 | |
| 1nvestments | |||||||
| lnvestmentincome Totalreturnaーlocatedtoincome |
4 13 |
15 15,「86 |
0 2,592 |
31,720 (17,778) |
31,735 0 |
24,739 o |
|
| otherincome | 72 | 0 | 0 | 72 | 「99 | ||
| Totalincome | 25,428 | 6,070 | 「4,129 | 45,627 | 42200 | ||
| EXPENDITUREON= | |||||||
| Charitab-eactivities | 5 | ||||||
| Teaching,researchandresidential Publicworship Heritage |
13,032 727 278 |
2,329 127 54 |
0 0 0 |
15,361 854 332 |
15,278 745 27「 |
||
| Generatingfunds: | 5 | ||||||
| Fundraising Tradingexpenditure 1nvestmentmanagementcosts |
l,000 601 200 |
0 0 0 |
0 0 21,857 |
1,000 601 22,057 |
972 969 20,075 |
||
| Tota1expenditure | 15,838 | 2,510 | 21,857 | 40,205 | 38,310 | ||
| Netincome′{expenditure)beforegainsand -osses |
9,590 | 3,560 | (7,728) | 5,422 | 3,890 | ||
| Net(losses)/gainsoninvestn「ents | lo,11 | 0 | 0 | {44,896) | (44,896) | 44,846 | |
| Netincome | 9,590 | 3,560 | (52,624) | (39,474) | 48,736 | ||
| Transfersbeh~eenfunds | 18 | 4,985 | (6,074) | 1,089 | 0 | 0 | |
| Non-contro=inginterest | o | 0 | 35,088 | 35,088 | (10,223) | ||
| Netmovementinfundsfortheyear | 14,575 | (2,514) | (16,447) | (4,386) | 燈 | 38,513 | |
| Fundbalancesbroughtfon~ard Fundscarriedfon~ardat31July |
ィ8 | 39,315 53,890 |
1ィ,798 9,284 |
736,481 .● 、 720,034 |
787,59条 ,783,208 |
. | 749,081 787,594 |
| 2024 | 2023 | 2024 | 2023 | ||
|---|---|---|---|---|---|
| FIXEDASSETS | Notes | GrouP EIOOO |
Group E.000 (Restated) |
Col1ege EIOOO |
Co1lege E1000 |
| Tangibleassets Propeltyinvestments otherinvestments CURRENTASSETS |
9 1 0 竹 |
41,685 609,889 363,928 1,015,502 |
34,780 649,789 3「8,437 1,003,006 |
40,963 70,713 628,447 740,123 |
34,「30 73,423 582,956 690,509 |
| Stocks DebtorS lnvestments Cashatbankandinhand Tota1CurrentAssets |
25 14 |
1,284 15,157 96,544 10,233 123,218 |
1,189 12,179 「24,120 15,650 「53,138 |
1,256 45,091 96,544 170 143,061 |
1,166 20,358 124,120 1,060 146,704 |
| CREDITORS;fallingduewithinoneyear | 15 | (54,045) | (26,201) | (3,046) | (2,694) |
| NETCURRENTASSETS | 69,173 | 126,937 | 140,015 | 144,010 | |
| TOTALASSETSLESSCURRENTLIABーLITIES | 1,084,675 | 1,129,943 | 880,138 | 834,519 | |
| CRED1TORS:fa=ingdueaftermorethanoneyear | 16 | (171,672) | (173,891) | (29,897) | (29,891) |
| NETASSETSBEFOREPENS1ONLIABーLITY | 913,003 | 956,052 | 850,241 | 804,628 | |
| DefinedbenefitPensionsChemeliabi-iけ | 17 | 0 | (3,175) | 0 | (3,170) |
| TOTALNETASSETS | 913,003 | 952,877 | 850,241 | 801,458 | |
| FUNDSOFTHECOLLEGE | 18,19 | ||||
| Endowmentfunds | 720,034 | 736,481 | 787,231 | 750,571 | |
| Restrictedfunds | 9,284 | 「「,798 | 9,284 | 11,798 | |
| Unrestrictedfunds Designatedfunds Generalfunds(excーudingpensionrese~e) Pensionrese~e |
41,038 12,852 O |
34,171 8,318 (3,174) |
41,038 12,688 0 |
34,171 8,088 (3,170) |
|
| 783,208 | 787,594 | 850,241 | 801,458 | ||
| Non-contro1-inginterest | 129,795 | 165,283 | 0 | 0 | |
| 913,003 | 952,877 | 850,241 | 801,458 |
| 2024 | 2023 | ||
|---|---|---|---|
| Notes | Group EIOOO |
Group EI00O |
|
| NetcashusedinoperatingactMties | 24 | 1,712 | (37,471) |
| Cashflowsfrominvestingactivities | |||
| Dividends,interestandrentsfromlnvestments Purchaseofpropen plantandequipment Proceedsf「omthesaーeofproperty,plantandequipment |
8,974 (8,257) o |
4,664 (34,378) o |
|
| Proceedsfromsa-eofinvestments ・ Purchaseofinvestments Netcashprovidedby′{usedin)investingactivities |
31,831 (54,510) (21,962) |
2,522 (84,221) (111,413) |
|
| Cashflowsfromfinancingactivities | |||
| Repayr1nentsofborrowing Cashinflowsfromnewborrow-ng 1ssueofordina~sharecapital |
(2,226) 16,800 o |
〇 「45,684 o |
|
| Receiptofendowment | 187 | 235 | |
| Netcashprovidedby(usedin)financingactivities | 14,761 | 145,919 | |
| Changeincashandcashequivalentsintherepontingperiod | (5,489) | (2,965) | |
| Cashandcashequiva-entsatthebeginningoftherepontingperiod | 15,650 | 18,615 | |
| Changeincashandcashequivalentsduetoexchangerate movements |
72 | 0 | |
| Cashandcashequivalentsattheendoftherepohtingperiod | 25 | 10,233 | 「5,650 |
| 1NCOMEFROMCHARITABLEACTIVITIES | ||
|---|---|---|
| 2024 EIOOO |
2023 E1000 |
|
| Teaching,researchandresidentiaI Tuitionfees-UKandEUstudents Tuitionfees‐overseasstudents otherfees othergrantsupport otheracademicincome Collegeresidentia-income |
l,730 1,414 210 360 67 4,803 |
1,731 1,406 178 382 69 3,975 |
| Resf″cfedFunds otheracademicincome Co=egeresidentialincome Publicworship Unresr“credFunds Sundryincome |
38 29 8,651 30 |
0 38 7,779 14 |
| Heritagelncome Unrest“credFunds Heritageincome |
556 | 438 |
| 9,237 | 8,23イ |
| 2 | 1NCOMEFROMOTHERTRADINGACTIV1TIES | ||
|---|---|---|---|
| 2024 EOOO |
2023 Eー000 |
||
| Subsidia~companytradingincome othertradingincome |
695 46 741 |
855 391 1,246 |
|
| 3 | DONATIONSANDLEGACIES | 2024 EOOO |
2023 E’000 |
| Unrestrictedfunds | 245 | 261 | |
| Restrictedfunds Endowedfunds |
3,410 187 3,842 |
7,289 235 7,785 |
|
| 4 | ーNVESTMENTINCOME | ||
| 2024 EIOOO |
2023 Eー00O |
||
| Unrest“cfedれ′“ds | |||
| lnterestonfixedtermdepositsandcash | 15 | 45 |
| -NVESTMENTINCOME(continued) | |||
|---|---|---|---|
| 2024 E1000 |
2023 E.000 |
||
| Endowedんnds | |||
| A9ricultura-rent Commercialrent otherpropenyincome Equitydividends lnterestonfixedtermdepositsandcash otherinvestmentincome Bankandotherinterest |
380 812 23,015 1,323 5,846 18 326 |
338 650 19,862 991 2,853 0 |
|
| 31,720 | 24,694 | ||
| ANALYSISOFEXPENDITURE | |||
| Charitableexpenditure | 2024 EIOOO |
2023 E100O |
|
| Directstaffcostsa1locatedto: | Teaching,researchandresidentiaI Publicworship Heritage |
4,785 350 248 |
5,020 276 149 |
| otherdirectcostsallocatedto: | Teaching,researchandresidentiaI PublicWorship Heritage |
8,075 432 57 |
7,695 395 98 |
| Suppo【andgovernancecostsa墨1ocatedto: | Teaching,researchandresidentiaI PublishWorship Heritage |
2,501 72 27 |
2,563 74 24 |
| Expenditureonraisingfunds | 16,547 | 16,294 | |
| Directstaffcostsallocatedto: | Fundraising TradingExpenditure lnvestmentmanagementcosts |
676 412 1,910 |
590 379 1,540 |
| otherdirectcostsallocatedto: | Fundraising Tradingexpenditure lnvestmentmanagementcosts |
215 51 18,471 |
261 445 16,914 |
| Supportandgovernancecostsal1ocatedto: | Fundraising Tradingexpenditure lnvestmentmanagementcosts |
109 138 1,676 |
121 145 1,621 |
| 23,658 | 22,016 | ||
| TotaIExpenditure | 40,205 | 38,310 |
| Generating Funds E1000 |
Teaching Research& Residentiaー E1000 |
Public VVorship た.000 |
Heritage 宏.00〇 |
2024 Total EIOOO |
|
|---|---|---|---|---|---|
| Financialadministration Domesticadministration Humanresources IT Governance Depreciation Loaninterestpayable otherfinancecharges |
^ / ん ☆ ) ( 一 リ ハ h ) 5 7 229 995 7 |
8 1 8 3 4 2 1 4 6 5 3 4 2 2 1,098 0 99 |
8 0 3 5 0 26 0 0 |
3 4 0 0 0 0 0 0 |
1 3 0 4 1 ^ = v ^ ▽ ^ ” y ^ 7 ー ^ b 9 4 2 3 1,353 995 106 |
| 1,923 | 2,501 | 72 | 27 | 4,523 | |
| Generating Funds E1000 |
Teaching Research& Residential eooo |
Public VVorship E*00O |
Heritage E.00O |
2023 Tota- E1000 |
|
| Financialadministration Domesticadministration Humanresources IT GovernanCe Dep「eciation Loaninterestpayable otherfinancecharges |
9 7 4 9 7 9 5 ( h ) ( 0 ハ . ) ( h ) へ 、 ) ( 》 4 2 9 7 |
407 261 286 54 1051 0 193 |
16 0 39 7 0 「2 0 0 |
11 13 0 0 0 0 0 0 |
903 34「 384 362 61 1302 995 200 |
| 1,887 | 2,563 | 74 | 24 | 4,548 |
| 2024 EIOOO |
2023 E.000 |
|
|---|---|---|
| Governancecostscomprlse: Auditosremuneration‐auditse~ices |
60 | 54 |
| Auditosremuneration‐othersen′-ces | 1 | 6 |
| othergovernancecosts | 0 | 1 |
| 61 | 61 |
| 2024 | 2023 | ||
|---|---|---|---|
| EIOOO | E.000 | ||
| Unrestrictedfunds | |||
| Grantstoindividua-s: | Scholarships,prizesandgrants | 571 | 310 |
| Bursariesandhardshipawards | 17 | 18 | |
| Grantstoinstitutions | l17 | 86 | |
| 705 | 414 | ||
| Restrictedfunds | |||
| Grantstoindividua1s: | Scholarships,prizesandgrants | 723 | 782 |
| Bursariesandhardshipawards | 484 | 521 | |
| Grantstoinstitutions | l15 | 158 | |
| 1,322 | 1,461 | ||
| Totalgrantsandawards W S |
2,027 | 1f875 |
| 2024 EIOOO |
2023 E.000 |
|
|---|---|---|
| Salariesandwages Socialsecuritycosts Pensioncosts Actuarialva-uationrnovernentonpens-onprovls1on |
9,921 932 1,953 12,806 (3,250) 9,556 |
8,905 826 1,486 11,217 (2,058) 9,159 |
| E759,035). | ||
|---|---|---|
| TheaveragenumberofemployeesoftheCol-ege,excludingtrustees,wasasfolーows; | 2024 Number |
2023 Number |
| Tuitionandresearch | 138 | 136 |
| Coー-egeresidentiaー | 133 | 124 |
| Publicworship | 22 | 21 |
| Fundraisin9 | 15 | 18 |
| Support | 18 | 17 |
| Total | 326 | 316 |
| TheaveragenumberofemployedCollegetrusteesduringtheyearWasasfollows: | 2024 | 2023 |
|---|---|---|
| Tutoria1fe-ーows(UniversiW) | 22 | 22 |
| Tutorialfe=ows(Co=ege) | 11 | 11 |
| otherteachingandresearch | 15 | 19 |
| other | 5 | 5 |
| Tota1 | 53 | 57 |
| 2024 | 2023 | |
|---|---|---|
| E60,00ltoE70,00O | 4 | 6 |
| E70,00ltoE80,000 | 3 | 1 |
| Group | Co1lege | |||||
|---|---|---|---|---|---|---|
| Freehold Land& Buildings E’000 |
Fixtures, Fittingsand Equipment だ.ooo |
Totaー eooo |
Freehold Landand Buildings Eiooo |
FixtureS, Fittingsand Equipment だ00O |
TotaI E100O |
|
| Cost | ||||||
| Atstartofyearasrestated | 40,578 | 8,「12 | 48,690 | 40,578 | 7,145 | 47,723 |
| Additions | 7,690 | 568 | 8,258 | 7,690 | 266 | 7,956 |
| Atendofyear | 48,268 | 8,680 | 56,948 | 48,268 | 7,411 | 55,679 |
| Depreciation | ||||||
| Atsta[ofyearasrestated Chargefortheyear |
lo,240 795 |
3,670 558 |
13,910 1,353 |
10,240 795 |
3,353 328 |
13,593 1,『23 |
| Atendofyear | ll,035 | 4,228 | 15,263 | 11,035 | 3,681 | 14,716 |
| Netbookvalue | ||||||
| Atendofyear | 37,233 | 4,452 | 41,685 | 37,233 | 3,730 | 40,963 |
| Atstaltofyearasrestated | 30,338 | 4,442 | 34,780 | 30,338 | 3,792 | 34,130 |
| Agricuーtura-Commercia- | Agricuーtura-Commercia- | other | 2024 | 2023 | |
|---|---|---|---|---|---|
| Group | Total | restated Totaー |
|||
| goo。 | EIOOO | E.00O | E-00O | EfooO | |
| Va-uationatstallofyearasrestated Additionsandimprovementsatcost Disposals |
27,797 0 (895) |
6‐ 15,485 47,084 0 |
6,507 0 0 |
649,789 47,084 (895) |
568,408 53,059 85 |
| Revaluationgains/{ーosses)intheyear Va1uationatendofyear |
920 27,822 |
(87,143) 575,426 |
134 6,641 |
(86,089) 609,889 |
28,237 649,789 |
| Agricultura1Commercial | other | 2024 | 2023 | ||
| College | TotaI | Total | |||
| E’ooo | E’00O | E’ooO | EIOOO | E.ooo | |
| Valuationatstanofyear Additionsandimprovementsatcost Disposals Revaluationgainsintheyear Valuationatendofyear |
27,797 0 {895) 920 27,822 |
39,119 0 0 (2,869) 36,250 |
6,507 0 0 134 6,641 |
73,423 0 (895) {1,815) 70,713 |
67,826 1,464 0 4,133 73,423 |
| OTHERINVESTMENTS | ||
|---|---|---|
| 2024 | 2023 | |
| EIOOO | E100O | |
| Valuationatstallofyear Newmoney1nvested AmountsWithdrawn |
318,437 5,002 (3,160) |
298,「33 7,846 (2,522) |
| Reinvestedincome lncreaseinvalueofinvestments |
1,323 42,326 |
939 14,041 |
| Groupinvestmentsatendofyear lnvestmentinsubsidiaries |
363,928 264,519 |
318,437 264,519 |
| Collegeinvestmentsatendofyear | 628,447 | 582,956 |
| He1doutside theUK E’000 |
He-dinthe UK E’000 |
2024 Total E’000 |
Heldoutside theUK Eiooo |
He1dinthe UK E1000 |
2023 TotaI E1000 |
|
|---|---|---|---|---|---|---|
| Equityinvestments A1ternative&otherinvestments Fixedtermdepositsandcash |
86,255 16,241 19,640 |
230,644 11,145 3 |
316,899 27,386 19,643 |
0 24,226 0 |
291,239 0 2,972 |
291239 24,226 2,972 |
| TotaIGrouplnvestments | 122,136 | 241,792 | 363,928 | 24,226 | 294,211 | 318-437 |
| lncome Expenditure Revaluations Resultfortheyear DistributiontoColーege Movementinreserves |
Theoxford SciencePark (Propenies) Limited E000 22,552 (21,989) (88,300) (87,737) (600) (88,337) |
Theoxford Science Park Limited E’000 5-677 (3,144) 0 2,533 (2404) 129 |
Magda-en College Trading Limited E’000 1,252 {1,129) 0 123 (210) (87) |
Magdalen College Educationa- ConferenceS Limited E’000 902 (902) 0 0 0 0 |
Magdalen College Development Trust E’00O 3,842 {3,842) 0 0 0 0 |
Magdalen Deve1opment Company Limited E1000 2,704 (2,685) 0 19 0 19 |
|---|---|---|---|---|---|---|
| Tota1assets Totalliabiーities Netfundsattheendofyear |
560-780 {236,293) 324,487 |
3,062 (439) 2,623 |
132 (9) 123 |
・147 (「46) 1 |
160 (140) 20 |
289 (269) 20 |
| PermanentEndowment Trustfo「 Unapplied 1nvestmentTotaIReturn Total |
PermanentEndowment Trustfo「 Unapplied 1nvestmentTotaIReturn Total |
PermanentEndowment Trustfo「 Unapplied 1nvestmentTotaIReturn Total |
Expendabーe Endowment |
Tota- 2024 |
|
|---|---|---|---|---|---|
| Atthebeginningoftheyear: | EOOO | E100O | だ’000 | EOOO | EOOO |
| Gi代componentofthepermanentendoWment Unapp-iedtotalreturn Expendabーeendowment TotaIEndowments |
6,586 0 0 6,586 |
0 6,548 0 6,548 |
6,586 6,548 0 13,134 |
0 0 723,347 723,347 |
6,586 6,548 723,347 736,481 |
| Movementsintherepohtingperiod= | |||||
| Gi賃ofendowmentfunds lnvestmentreturn:totalinvestmentincome lnvestmentreturn:rea1lsedandunrealisedgainsand1osses lnvestrnentmanagementcosts othertransfers Non‐contro1linginterestinnon‐charitabーesubsidia~ Tota- Unappliedtotalreturnallocatedtoincomeinreponingperiod Expendableendowmentstransferredtoincome Netmovementsinreponingperiod |
3 0 0 0 0 0 3 0 0 3 |
0 240 933 (35) 14 0 1,152 (396) 0 756 |
3 240 933 (35) 14 0 1,155 (396) 0 759 |
184 31,480 (45,829) (21,822) 1,075 35,088 176 0 (17,382) (17,206) |
187 31,720 (44,896) (21,857) 1,089 35,088 1,331 (396) (17,382) (16,447) |
| Atendoftherepollingperiod: | |||||
| GjRcomponentofthepermanentendowment Unappliedtotalreturn Expendableendowment TotaIEndowments |
6,589 0 0 6,589 |
0 7,304 0 7,304 |
6,589 7,304 0 13,893 |
0 0 70614「 , 706,141 |
6,589 7,304 706141 , 720,034 |
| Thetotalreturnfortheprioryearwasasfollows: | ||||
|---|---|---|---|---|
| PermanentEndowment | Expendable | TotaI | ||
| Trustfo「 Unapp-ied 1nvestmentTotaIReturn E’○0O E’00O |
Tota- E’○00 |
Endowment だ’00O |
2023 E’○00 |
|
| Atthebeginningoftheyear: G故Componentofthepermanentendowment Unapp1iedtotalreturn Expendableendowment TotaIEndowments |
6,584 0 0 6,496 0 0 6,584 6,496 |
6,584 6,496 0 13,080 |
0 0 697,706 697,706 |
6,584 6,496 697,706 7「0,786 |
| Netmovementsinrepoh【ingperiod 1nvestmentreturn:reallsedandunrealisedgainsandlosses lnvestmentmanagementCosts othertransfers Non‐Contro=inginterestinnon‐charitablesubsidia~ Tota1 Unapiedtotalreturna11ocatedtoincomeinreponingperiod Expendab1eendowmentstransfer「edtoinCome Movementsintherepoバingperiod: G故ofendowmentfunds lnvestmentreturn:totalinvestmentinCome |
2 52 o (49) o o 0 0 2 416 o o 2 0 0 146 0 319 0 0 0 0 (364) |
54 (49) o O 418 o 2 146 319 0 0 (364) |
25,641 (13,683) 233 24,548 44,527 (20,026) 265 (IQ223) 39,324 0 |
25,695 (13,683) 235 24,694 44846 (20,075) 265 (10,223) 39,742 (364) |
| Atendofthereponingperiod: Gi代comP0nentofthePermanentendOWment Unappliedtotaーreturn Expendableendowment TotaIEndowments |
6,586 0 0 6,548 0 0 6,586 6,548 |
6,586 6,548 0 13,134 |
0 0 723,347 723,347 |
6,586 6,548 723,347 736,481 |
| DEBTORS | |||||
|---|---|---|---|---|---|
| 2024 Group EIOOO |
2023 Group EIOOO |
2024 Co1lege EooO |
2023 Coーlege Eーooo |
||
| Amountsfa=ingduewithinoneyear: | |||||
| Tradedebtors AmountsowedbyColーegemembers AmountsowedbyGroupundeltakings Loansrepayablewithinoneyear PrepaymentsandaCcruedinCome otherdebtors Loantogroupundeltaking |
l,823 10 0 26 7,208 5,624 0 |
2,270 39 0 119 3,193 6,418 0 |
・ | 87 10 5「9 26 154 135 44,160 |
130 39 933 119 43 134 18,960 |
| Amountsfallingdueaftermorethanoneyear: AmountsoutstandingunderーeaseinCentivearrangements |
466 | 140 | 0 | 0 | |
| 15,157 | 12,179 | 45,091 | 20,358 |
| CREDITORS:fallingduewithinoneyear | ||||
|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |
| Group EIOOO |
Group E.000 |
College EIOOO |
College E番oo。 |
|
| Tradecreditors AmountsowedtoCollegemembers AmountsowedtoGroupundeltakings Taxationandsocialsecurity Accrua1sanddeferredincome othercreditors Loanfromco‐lnvestor |
6,497 64 0 628 15,934 1,482 29,440 |
3,964 76 0 476 7,775 1,270 12,640 |
1,135 64 87 343 1,174 243 0 |
829 76 0 476 1,065 248 0 |
| 54,045 | 26,20「 | 3,046 | 2,694 |
| 2024 | 2023 | 2024 | 2023 | |
|---|---|---|---|---|
| Group EIOOO |
Group E.000 |
College E1000 |
College Efooo |
|
| Fixedrateーoan | 171,672 | 173,891 | 29,897 | 29,891 |
| 2024 | 2023 | 2024 | 2023 | |
|---|---|---|---|---|
| Group EIOOO |
Group E.000 |
College に000 |
College E.000 |
|
| Atthestartoftheyear ChargedintheStatementofFinancia-Activities |
3,175 (3,175) |
5,234 (2,059) |
3,170 (3,170) |
5,067 {1,897) |
| Attheendoftheyea「 | O | 3,175 | 0 | 3,170 |
| At31July 2023 |
lncome | Expenditure | Transfers | Gains/ (losses) |
lnterestof non- controll ing entities |
At31July 2024 |
|
|---|---|---|---|---|---|---|---|
| EIOOO | EfooO | EIOOO | EIOOO | E.00O | E.00O | E!00O | |
| EndowmentFunds | |||||||
| PermanentEndowment | 13,134 | 243 | (35) | (382) | 933 | 0 | 13,893 |
| ExpendableEndowment GeneraIFunds SpecificFunds |
660,882 76,555 |
7,731 「,080 |
れ748) (203) |
(9,737) (2,085) |
36,621 4,242 |
n v n v |
693,749 79,589 |
| TotaICollege | 75Q57イ | 9,054 | ”,986) | (12,204) | 41,796 | O | 787,231 |
| Heldbysubsidiaries | 14,119 | 22,853 | (19,871) | (4,485) | (86,692) | 0 | (74,076) |
| Non-controHinginterest | (28,209) | 0 | O | 0 | 0 | 35,088 | 6,879 |
| TotaIGroup | 736,481 | 31,907 | (21,857) | (16,689) | (44,896) | 35,088 | 720,o34 |
| RestrictedFunds | |||||||
| College He1dbysubsidia~ |
11,798 0 |
3,478 O |
(2,5「0) O |
(3,482) O |
0 0 |
0 0 |
9,284 0 |
| TotaIGroup | 11,798 | 3,478 | (2,510) | (3,482) | 0 | 0 | 9,284 |
| UnrestrictedFunds | |||||||
| Designated‐FixedAssets Designated‐other |
34,130 41 34,171 |
0 0 0 O O |
0 (566) (566) |
6,833 600 7,433 |
0 0 0 |
O O O 0 |
41,038 40,963 75 |
| GeneraIReselve | 8,088 | 10,242 | (15,272) | 9,630 | 0 | O | 12,688 |
| PensionRese~e | (3,170) | O | 0 | 3,170 | 0 | O | O |
| TotaICollege | 39,089 | 10,242 | (15,838) | 20,233 | 0 | 0 | 53,726 |
| Heldbysubsidiaries: | |||||||
| GeneraIRese~e | 231 | 0 | 0 | (67) | O | 0 | 164 |
| PensionRese~e | (5) | 0 | 0 | 5 | 0 | 0 | 0 |
| TotaIGroup | 39,315 | 10,242 | {15,838) | 20,171 | 0 | 0 | 53,890 |
| Tota1Funds | 787,594 | 45,627 | (40,205) | 0 | (44,896) | 35,088 | 783,208 |
| PriorYear | At31July 2022 EOOO |
lncome E.00O |
Expenditure EOOO |
Transfers E.000 |
Gains g.000 |
lnterestofAt31July non‐ 2023 controlling entities E’00O EOOO |
lnterestofAt31July non‐ 2023 controlling entities E’00O EOOO |
|---|---|---|---|---|---|---|---|
| EndowmentFunds | |||||||
| PermanentEndowment ExpendabーeEndowment |
13,080 | 149 | {49) | (364) | 318 | 0 | 13,134 |
| GeneraIFunds SpecificFunds TotaICollege Heーdbysubsidiaries Non‐controー-inginterest TotaIGroup RestrictedFunds |
592,341 75,958 681,379 47,393 (17,986) 7「0,786 |
4,628 825 5,602 19,326 0 24,928 |
目,971) (252) (2,272) (「7,803) 0 (20,075) |
50,696 15,188 (1,924) 1,948 48,408 17,454 (62,189)27,392 0 0 (13,781)44,846 |
0 660,882 0 76,555 0 750,571 0 14,119 (10,223)(28,209) (10,223) 736,481 |
||
| co書室ege Heldbysubsidia~ |
5,303 433 |
7,327 0 |
(2,428) 0 |
1,596 (433) |
0 0 |
O 0 |
11,798 0 |
| TotaIGroup UnrestrictedFunds |
5,736 | 7,327 | {2,428) | 1,163 | 0 | 0 | 11,798 |
| FixedAssetsDesignated DesignatedReseNes |
32,564 28 |
0 0 |
0 (287) |
1,566 300 |
0 0 |
0 0 |
34,130 41 |
| Genera1Rese~e PensionRese~e TotaICol1ege Heldbysubsidiaries |
4,922 (5,067) 32,447 112 |
9,945 0 9,945 0 |
(15,520) 0 (15,807) 0 |
8,741 1,897 12,504 114 |
0 0 0 0 |
0 0 0 0 |
8,088 (3,170) 39,089 226 |
| TotaIGroup | 32,559 | 9,945 | (「5,807) | 12,618 | 0 | 0 | 39,315 |
| TotaIFunds | 749,081 | 42,200 | (38,310) | 044,846 | (10,223) | 787,594 |
| ANALYSISOFNETASSETSBETW′EENFUNDS | ||||
|---|---|---|---|---|
| Unrestricted Funds E100O |
Restricted Funds E’00O |
Endowment Funds E’00O |
2024 Totaー EIOO0 |
|
| Tangiblefixedassets Propeltyinvestments |
40,964 0 |
0 0 |
72「 609,889 |
41,685 609,889 |
| otherinvestments | 0 | 0 | 363,928 | 363,928 |
| Netcurrentassets Longterrnliabilities Non-contro1ーinginterestintradingsubsidiary |
12,926 0 0 53,890 |
9,284 0 0 9,284 |
46,963 (171,672) (129,795) 720,034 |
69,173 (171,672) (129,795) 783,208 |
| Theana-ysisfortheprioryearWasasfollows: | Unrestricted Funds E100O |
Restricted Funds EOOO |
Endowment Funds E’00O |
2023 Totaー E.000 |
| Tangiblefixedassets | 34,130 | 0 | 48,074 | 82,204 |
| Prope中investments | 0 | 0 | 602,365 | 602,365 |
| otherinvestments | 0 | 0 | 31a437 | 318,437 |
| Netcurrentassets Longtermliabi-ities Definedbenefitpensionschemeliability Non‐controllinginterestintradingsubsidiary |
8,355 0 (3370) 0 |
「1,798 0 。 0 |
106,784 (173,891) (5) (165,283) |
「26,937 (173,891) (3,イ75) (165,283) |
| 39,315 | 11,798 | 736,481 | 787,594 |
| 2024 | 2023 | |||||
|---|---|---|---|---|---|---|
| Range | Numberof Trustees′ Felーows |
Grossremuneration, taxablebenefitsand pensioncontributionsE |
Numberof Trustees′ Fellows |
Grossremuneration, taxab-ebenefitsand pensioncontributionsE |
||
| E ni- toE 999 E1,0oo toE1,999 E2,0oo toE2,999 だ3,ooo toE3,999 だ5,0oo to だ5,999 だ6,0oo toだ6,999 だ8,00o tOEB,999 だ10,0ootOEI0,999 だ11,00○tOEI1,999 だ13,oootOE13,999 E15,0ootoだ15,999 だ16,oootoだ16,999 だ17,0ootoだ17,999 だ19,0ootoだ19,999 だ20,0ootoだ20,999 だ22,0ootoだ22,999 だ26,○○otoだ26,999 だ28,oootoだ28,999 だ29,0ootoだ29,999 だ30,○○otoだ30,999 だ31,0ootoだ31,999 E32,oootoだ32,999 だ33,oooto だ33,999 だ34,0ootoだ34,999 だ35,0ootoだ35,999 だ37,0ootoだ37,999 だ38,0ootoだ38,999 だ39,0ootoだ39,999 だ40,0ootoだ40,999 だ41,○○otoE41,999 だ42,0ootoだ42,999 だ43,0ootoだ43,999 だ44,0ootoだ44,999 だ45,oootoだ45,999 だ46,0ootoだ46,999 だ49,00○toだ49,999 だ50,oootoだ50,999 だ51,0ootoだ51,999 だ53,0ootoだ53,999 だ54,0ootoだ54,999 だ57,0ootoだ57,999 だ58,oootoだ58,999 だ60,oootoだ60,999 だ62,oootoだ62,999 E63,0ootoだ63,999 だ65,oootoだ65,999 g66,0ootoだ66,999 だ67,000ーOだ67,999 |
13 2 ‐ 1 ‐ 8 1 ‐ 2 ‐ 1 1 1 1 1 1 2 ‐ 1 1 1 1 ‐ ‐ ‐ 1 |
0 n v ^ = v 0 11,687 0 15,035 0 17,680 0 41,732 0 26243 0 29,922 32,824 67,619 0 35,797 0 309,252 39,182 0 82,497 0 43,662 44,898 45,905 46,177 49,644 50,526 103,259 0 54,911 57,626 58,980 60,169 0 0 0 66,827 |
1 2 1 1 2 ^ ノ ム イ 1 - ^ / ム ー 1 ィ 1 ィ ◆ 4 1 ィ 1 ィ 1 - n ノ ム イ ー 1 1 「 ′ - ー n J っ ム っ L 1 f ィ 1 ィ 1 - ^ 乙 冊 ‐ 1 ‐ 1 1 |
0 1,290 2,370 6,595 15,911 6,344 16,232 10,269 0 26,481 15,475 16,040 17,947 19,020 20,204 22,513 0 56,315 29,335 30,364 222,920 0 0 102,690 70,764 75,602 38,410 39,060 40,557 0 84,778 0 0 0 50,443 0 53,447 54,847 0 0 62,848 63,142 65,428 66,485 67,076 |
| 2024 | 2023 | |||||
|---|---|---|---|---|---|---|
| Range | Numberof Trustees′ Fenows |
Grossremuneration, taxablebenefitsand pensioncontributionsE |
Numberof Trustees′ Fellows |
Grossremuneration, taxablebenefitsand pensioncontributionsE |
||
| だ68,000 E70,000 E73,000 E74,000 E75,000 た76,000 E78,000 だ79,000 E82,000 E87,000 E88,000 だ89,000 E91,000 E93,000 E95,000 EI02,000 EI06,000 EI08,000 EIO9,000 EI12,000 だ「15,000 EI16,000 E125,000 E139,000 E154,000 E168,000 |
to E68,999 to E70,999 to E73,999 to E74,999 to E75,999 to E76,999 to E78,999 toE79,999 toE82,999 to E87,999 to E88,999 toE89,999 to E91,999 to E93,999 to E95,999 toEI02,999 tOEI06,999 tOEI08,999 toEIO9,999 tOE竹2,999 toEI15,999 tOEI16,999 toE125,999 toだ139,999 tOE154,999 t02168,999 |
- - 4 1 - q U ィ 1 ィ 1 ィ 1 ィ 1 - - - ^ ノ ム イ ー 』 . ^ 之 」 1 67 |
O 0 73,722 0 226,275 76,432 78,050 79,548 82,936 0 0 182,813 93,837 95,383 0 0 217,056 109,298 0 115,153 0 125,167 0 154,070 168,506 3,270,300 |
79 1 1 一 1 1 2 層 “ . 2 1 1 雨 ・ 仲 2 2 - |
68,277 70,887 0 74,626 75,017 152,889 0 0 175,260 88,828 89,583 0 0 205,664 212,064 0 112,267 0 116,493 139,650 0 ^ U ^ = ) 3,052,707 |
| CP1assumption | TermdePendentratesinlineWiththed肝erencebetWeentheFi×ed ーnterestandlndexLinkedyieldcurvesless:1.0%p.a.to2030, reducinglinearlybyo,1%p.a.from2030. |
|---|---|
| Pensionincreases(subjectto af暑oorofo%) |
Benefitswithnocap:CP1assumptionplus3bpsBenefitssubjecttoa “soRcaげof5%(providinginflationarylncreasesupto5%,andhalfof anyexcessinflationover5%uptoamaximumoflo%):Cpl assumptionminus3bps |
| Fixedinterestgiltyieldcu~ep-us: | |
| Discountrate(foiwardrates) | Pre‐retirement:2,5%P,a, |
| Post‐retirement:0.9%p,a. |
| 2024 | 2023 | |
|---|---|---|
| Malescurrentlyaged65(years) | 23.7 | 24.O |
| Femalescurrentlyaged65(years) | 25.6 | 25.6 |
| Malescurrentーyaged45(years) | 25.4 | 26.O |
| Femalescurrent-yaged45(years) | 27.2 | 27.4 |
| Dateofvaluation: | 3「/03/2022 |
|---|---|
| Valueofliabilities; | E9「4m |
| Valueofassets: | E96「m |
| Fundingsurplus/(deficit): | E47m |
| heprincipalassumptionsusedbytheactua~Were: | |
|---|---|
| Rateofinterest鱒二 -eriodsu距toretirement↑ ; - Rateofinterest竃,eriodsafterretirement~ : |
Giltざ+2.25% Gilts’+0.5% curvelesso.5%papre‐2030and 10%‘,a\ ,ost‐2030 assumptionlessloopapre‐2030 0.1%岸aost‐2030 |
| Pensionab1esala龍FinGreases | Re! |
| Fundin Ratios |
|
| Technica-prov-s1onsbasis: | 105% |
| ‘Buy‐ourbasis: | 62% |
| Post‐retirementmortality‐base table |
Non‐Pensioners:「05%ofstandards3PxAmediumtablesfor bothmalesandfemales.Pensioners:「05%ofstandards3P〉A mediumtablesforboth,malesandfemales |
|---|---|
| Post‐retirementmortality- lmprovements |
Non‐Pensioners:105%ofstandards3PxAmediumtablesfor bothmalesandfemales,Pensioners:105%ofstandards3P)の mediumtablesforboth,malesandfemales |
| Recommendedemployer’s cont「ibution「ate(as%of pensionablesalaries): |
16.5%DBformembersfromol/「0/2023 10%/12%/14%DCmembersinrelationto4%/6%/8%cost plan‐fromo「/10/2023 |
| Effectivedateofne×tvaluation: | 3「/03/2025 ○ |
| Presentvalueoffundedobligations Fairvalueofp-anassets Unrecognisedsurp-us |
2024 (1,471} 1,832 361 |
2023 (1,486) 1886 400 |
|---|---|---|
| Changesinthepresentva曇ueofthedefinedbenefitobーigationareasfo=ows: openingde行nedbenefitobligation Cost(excludinginterest) lnterestcost Actuarialgain/(loss) Benefitspaid Definedbenefitobligationatendofyear l l ー l |
2024 EIOOO (1,486} (8) (73) (35) 131 (1,471} |
2023 E.000 (2,318) (54) (76) 540 422 (1,486) |
| Changesinthefairvalueoftheschemeassetsareasfo=ows: | 2024 g00O |
2023 E1000 |
| Openingfairvalueofschemeassets Expectedreturn |
l,886 93 |
2,779 92 |
| Actuariaー(loss)/gain Benefitspaid |
(16) (131} |
(563) {422) |
| Fairvalueofschemeassetsattheyearend | l,832 | 1,886 |
| PENSIONSCHEMES(continued) | ||
|---|---|---|
| TheamountsincludedWithintheStatementofFinanciaIActMtiesareasfo1lows: | 2024 E.00O |
2023 E1000 |
| Netinterestcost Lossesoncultai-ments,changes,introductions Returnonpーanassets(exc1udingamountsincludedinnetinterestcost)-(loss)/gain Experiencegainsandlossesarls-ngontheanliabilities-(loss)/gain Gain/(loss)fromchangesinthedemographic&行nancialassumptionsunderlyingthe presentvalueoftheplan-iabilities |
0 (8) (16) 6 (41) |
0 (54) (563) (45) 585 |
| Gain/(Loss)fromchangesintheamountofsurp-usnotrecoverable(exc-udingamounts includedinnetinterestcost) |
59 | 77 |
| Tota-amountcreditedtotheStatementofFinanciaIActivities | 0 | 0 |
| Themajorcategoriesofschemeassetsasapercentageoftotalschemeassetsareasfollows: | ||
| 2024 | 2023 | |
| PhoenixLife/ScottishMutualwith-profitsfund | 100% | 100% |
| Principalassumptionsatthebalancesheetdate: | 2024 | 2023 |
|---|---|---|
| Discountrate Priceinflation-RPI Priceinflation-CPI A=owanceforrevaluationofdeferredpensionsofCPior5%paifless AI1owanceforpensioninpaymentincreasesofRP- AIーowanceforcommutationofpensionforcashatretirement |
4,90% 3.30% 2.90% 2.90% 3.50% n′a |
5.10% 3.40% 3.00% 3.00% 3.50% n′a |
| Assumedlifeexpectationsonretirementaged65: Retiringtoday‐males Retiringtoday-femaーes Retiringin20years‐males Retiringin20years‐females |
21.7 23.6 23.2 25.4 |
21.7 23.6 23.2 25.4 |
| Scheme | 2024 EOOO |
2023 E・000 |
|---|---|---|
| UniversitiesSuperannuationScheme Universityof0xfordSta什PensionScheme MagdaーenCollegesta什RetirementBene刊tsScheme NationaIEmp1oymentSavingsTrust |
(2,181) 823 0 62 (1,296) |
(39) (560) 0 27 (572) |
| USS EOOO |
OSPS EO0O O。 |
SRBS EfooO 。 |
Tota- E.00o 2024 O |
2023 Tota1 E,000 |
||
|---|---|---|---|---|---|---|
| openingprovlslon Movementintheyear C1osingprovlslon |
3,150 (3,150) 0 |
, | 25 (25) 0 |
0 0 0 |
(3,175 0 3,175 ) |
5,235 (2,060) 3,175 |
| 2024 E‐00O |
2023 E.000 |
|
|---|---|---|
| Netincome′(expenditure)beforegains E1iminationofnon‐operatingcash打ows: |
5,422 | 3,890 |
| Netinvestmentincome Endowmentdonations |
(9,678) (187) |
(40,282) (235) |
| Depreciation Amo[isationofbondissuecosts |
1,353 7 |
1,301 7 |
| (lncrease)/decreaseinstock (lncrease)/decreaseindebtors lncrease/(decrease)increditors lncrease/(decrease)inpensionschemeliabiliW Netcashusedinoperatingactivities |
(96} (2,978) 11,044 (3,175) 1,712 |
(94) (4,695) 4,697 (2,060) (37,471) |
| Atstartof year EOOO |
Cash floWs E’00O |
other movements EOOO |
Atendof year E’00O |
|
|---|---|---|---|---|
| Cashatbankandinhand | 15,650 | (5,489) | 72 | 10,233 |
| Shoitterminvestments Loansduewithinoneyear Loansdueaftermorethanoneyear |
124,「20 (12,640) (173,891) |
(27,576) (16,800) 2,226 |
0 0 (7) |
96,544 (29,440} (171,672) |
| (46,761) | (47,639) | 65 | {94,335) |
| Group Landandbuildings |
LessthanI year E▼00O |
Beh~een『 and5years EOOO |
over5 years E.00o |
|---|---|---|---|
| operatingleaseannualincome operatingleaseannualpayment |
15,302 (893) |
26,599 偽228) |
12,033 |
| Equipment | |||
| operatingleaseannualpayment | (竹) | (18) | - |
| College Landandbuildings |
LessthanI year E’00O |
Beね~eenl and5years EIOOO |
over5 years EI00O |
| operatingleaseannualinconne | l,290 | 2,580 | 9,906 |
| Equipment | |||
| operatingleaseannuaーpayment | (4) | {8) | ‐ |
| lncomereceivedfrom′{expenditurepaidto): | 2024 E.00O |
2023 E1000 |
|
|---|---|---|---|
| TheoxfordScienceParkLimited TheoxfordSciencePark(Propenies)Limited MagdalenCollegeTradingLimited MagdalenCollegeEducationaーConferencesLimited |
3,267 1,214 1,285 898 |
4,108 57,516 1,249 594 |
|
| MagdalenCo--egeDevelopmentTrust MagdalenDeve-opmentCompanyLimited |
3,836 (2,629) |
8224 (359) |
|
| outstandingbalancesat31Julyowedby/(owedto)subsidiaryentities | 2024 E’000 |
2023 だ’000 |
|
| TheoxfordScienceParkLimited TheoxfordSciencePark(Propenies)Limited |
-nter‐companybalance -nter‐cornpanybalance |
0 0 |
376 61 |
| Magda1enCol1egeTradingLimited Magda-enCo=egeEducationa1ConferenceSLimited |
Loan | 44,160 (87) 3 |
18,960 124 78 |
| MagdalenCollegeDevelopmentTrust | 136 | 291 | |
| MagdalenDevelopmentCompanyLimited | 89 | I |
| 2024 | 2024 | 2023 | 2023 | ||
|---|---|---|---|---|---|
| Range | Numberof trustees |
Tota- amount outstanding |
Numberof trusteeS |
Totaー amount outstanding |
|
| EotoE999 E1,oootoE1,999 |
6 11 |
5,151 19,104 |
9 6 |
5,140 8,074 |