Page |
|
|---|---|
Trustees’Report |
2-20 |
Legalandadministrativeinformation |
21 |
ReportoftheIndependentAuditors |
22-24 |
ConsolidatedStatementofFinancialActivities |
25 |
BalanceSheets |
26 |
ConsolidatedStatementofCashFlows |
27 |
AccountingPolicies |
28-33 |
NotestotheFinancialStatements |
34-49 |
e |
AcademicCommittee |
AC |
|||||||
|---|---|---|---|---|---|---|---|---|---|
e |
Audit& RiskCommittee |
A&R |
|||||||
e |
CampaignCommittee |
cc |
|||||||
e |
Finance& InvestmentCommittee |
F&I |
|||||||
e |
GovernanceCommittee |
Gov |
|||||||
e |
RemunerationCommittee |
Rem |
|||||||
e |
ScholarshipCommittee |
Sch |
|||||||
® |
PartnershipsCommittee |
PC |
|||||||
AC |
Rem |
Sch |
PC |
||||||
ProfessorSirJohnBellGBECH(Chairman) |
|||||||||
ProfessorDapoAkande |
x |
||||||||
Mr |
AndrewBanks |
||||||||
Mr |
DouglasA.Beck |
||||||||
Ms |
NeetiBhallaJohnson |
||||||||
ProfessorEllekeBoehmer |
x |
||||||||
ProfessorCharlotteDeane |
X |
||||||||
Mr |
MikeFitzpatrickAO |
||||||||
DrMenakaGuruswamy |
|||||||||
Mr |
RobertHarrison |
XK* |
X* |
||||||
Mr |
GlenJames |
X* |
X* |
||||||
DrTariroMakadzange |
x* |
||||||||
Ms |
SwatiMylavarapu |
X* |
|||||||
Mr |
ChristopherOechsli |
||||||||
ProfessorCatherineO’Regan |
X* |
||||||||
ProfessorSirNigelShadbolt |
xX |
||||||||
DrPeterStamos |
x* |
~x< |
|||||||
Mr |
RobertSternfels |
x* |
|||||||
Mr |
FredSwaniker |
X |
DrElizabethKiss: |
WardenandCEO(to1%'January2025) |
|---|---|
ProfSirRickTrainor: |
|WardenandCEO(fromistJanuary2025) |
PeterAnderson: |
ChiefFinancialOfficerandDeputyWardenforPartnershipsandOperations |
(toJune2024) |
|
GeorgiaGiatras: |
DeputyWardenofOperationsandFinance(from6'"January2025) |
LouiseDearnley: |
DeputyWardenfortheRhodesScholarship |
MaryEaton: |
DirectorofScholarAffairsandRegistrar |
RodolfoLaraTorres: |
ChiefEngagementandDevelopmentOfficer |
BabetteLittlemore: |
DirectorofCommunications(onmaternityleavefromJuly2024toAugust2025) |
Unrestricted |
Restricted |
Endowed |
2025 |
2024 |
||
|---|---|---|---|---|---|---|
INCOMEANDENDOWMENTSFROM: |
Notes |
Funds£'000s |
Funds£'000s |
Funds£'000s |
Total£'000s |
Total£'000s |
DonationsandlegaciesCharitableactivitiesOthertradingactivitiesInvestments |
123 |
5101,0562,440 |
1,20824,092= |
9,137-- |
10,85525,1482,440 |
21,28419,5821,270 |
InvestmentincomeTotalreturnallocatedtoincomeOther(foreignexchangegain)Totalincome |
417 |
4177,617-12,040 |
1,29614,299-40,895 |
3,088(21,916)-(9,691) |
4,801--43,244 |
3,649-3045,815 |
EXPENDITUREON: |
||||||
Charitableactivities: |
||||||
Promotionandadvancementofeducation |
5 |
6,556 |
49,340 |
- |
55,896 |
49,096 |
Raisingfunds:FundraisingTradingexpenditureFinancecostsInvestmentmanagementcosts |
7 |
4941,747801- |
1,848--267 |
---1,505 |
2,3421,7478011,772 |
2,3281,3828011,648 |
3,042 |
25115. |
1,505 |
6,662 |
6,159 |
||
TotalExpenditure |
9,598 |
51,455 |
1,505 |
62,558 |
§5,255 |
|
NetIncome/(Expenditure)beforegains |
2,442 |
(10,560) |
(11,196) |
(19,315) |
(9,440) |
|
Net(losses)/gainsoninvestments |
15 |
121 |
236 |
20,829 |
21,186 |
43,611 |
NetIncome/ (Expenditure) |
2,563 |
(10,325) |
9,633 |
1,872 |
34,171 |
|
Transfersbetweenfunds |
22 |
(5,191) |
5,400 |
(209) |
a |
- |
Netmovementinfundsfortheyear |
(2,628) |
(4,925) |
9,424 |
1,872 |
34,171 |
|
Fundbalancesbroughtforward |
22 |
14,110 |
97,554 |
434,031 |
545,695 |
511,524 |
Fundscarriedforwardat30June |
11,482 |
92,630 |
443,455 |
547,567 |
545,695 |
2025 |
2024 |
||||
|---|---|---|---|---|---|
Group |
Charity |
Group |
Charity |
||
Notes |
£'000s |
£'000s |
£'000s |
£'000s |
|
FIXEDASSETS |
|||||
Intangibleassets |
10 |
211 |
180 |
319 |
274 |
Tangibleassets |
11 |
57,916 |
57,895 |
59,871 |
59,839 |
Investments |
|||||
Pooledendowmentinvestments |
12 |
421,878 |
403,905 |
425,321 |
407,867 |
AtlanticInstituteinvestments |
14 |
79,816 |
79,816 |
72,771 |
72,771 |
TotalFixedAssets |
559,821 |
541,796 |
§58,282 |
540,751 |
|
CURRENTASSETS |
|||||
DebtorsStocks |
18 |
18,89043 |
19,057- |
17,55244 |
17,122- |
Cashatbankandinhand |
20,875 |
20,146 |
24,477 |
23,341 |
|
TotalCurrentAssets |
39,808 |
39,203 |
42,073 |
40,463 |
|
LIABILITIES |
|||||
Creditors:Amountsfallingduewithinoneyear |
19 |
(4,587) |
(6,359) |
(7,531) |
(7,336) |
NETCURRENTASSETS |
35,221 |
32,844 |
34,542 |
33,127 |
|
TOTALASSETSLESSCURRENTLIABILITIES |
§95,042 |
574,640 |
592,824 |
573,878 |
|
CREDITORS:fallingdueaftermorethanoneyear |
20 |
(30,000) |
(30,000) |
(30,000) |
(30,000) |
Provisionsforliabilitiesandcharges |
21 |
(17,475) |
(17,475) |
(17,129) |
(17,129) |
TOTALNETASSETS |
547,567 |
527,165 |
545,695 |
526,749 |
|
FUNDS |
22 |
||||
Endowmentfunds |
443,455 |
423,182 |
434,031 |
414,343 |
|
Restrictedfunds |
92,629 |
92,398 |
97,554 |
97,331 |
|
Unrestrictedfunds |
11,483 |
11,585 |
14,110 |
15,075 |
|
547,567 |
527,165 |
545,695 |
526,749 |
Cashflowsfromoperatingactivities |
2025£'000s |
2024£'000s |
|---|---|---|
NetmovementinfundsAdjustmentsfor: |
1,872 |
34,171 |
Depreciation/amortisation(Gains)oninvestmentsInvestmentmanagementcostsInvestmentincomeReceiptofendowment(Increase)indebtorsDecreaseinstocks(Decrease)increditorsIncrease/(Decrease)inprovisionsNetcash(usedin)operatingactivitiesCashflowsfrominvestingactivities |
2,495(21,065)1,772(4,379)(9,509)(1,338)1(2,944)346(32,749) |
2,662(43,573)1,648(3,038)(15,227)(3,100)36(2,067)(1,934)(30,424) |
Proceedsfromthesaleofproperty,plantandequipmentCashwithdrawnPurchaseoffixedassets(tangibleandintangible)NewmoneyinvestedNetcashprovidedby/(usedin)investingactivities |
=43,461(430)(23,394)19,637 |
834,842(2,141)(15,227)17,482 |
Cashflowsfromfinancingactivities |
||
ReceiptofendowmentNetcashprovidedbyfinancingactivities |
9,5099,509 |
15,22715,227 |
Changeincashandcashequivalentsinthereportingperiod |
(3,603) |
2,285 |
Cashandcashequivalentsatthebeginningofthereportingperiod |
24,477 |
22,192 |
Cashandcashequivalentsattheendofthereportingperiod |
20,875 |
24,477 |
Freeholdproperties,includingmajorextensions |
2%p.a. |
|---|---|
Buildingimprovements |
2% |
PlantandMachinery |
5% |
MotorVehicles |
25% |
FixturesandFittingsandComputerSystems |
25% |
Freeholdlandisnotdepreciated.Thecostofmaintenance |
ischargedintheSOFAintheperiodinwhich |
itisincurred. |
1 |
DONATIONSANDLEGACIES |
2025 |
2024 |
||||
|---|---|---|---|---|---|---|---|
£'000s |
£'000s |
||||||
Unrestrictedfunds |
510 |
1,043 |
|||||
Restrictedfunds |
1,208 |
1,861 |
|||||
Endowedfunds |
9,137 |
18,380 |
|||||
10,855 |
21,284 |
||||||
£1,308k(2024:£1,258k)ofunrestrictedandrestrictedfundswereraisedbytheScholarsFund. |
|||||||
SeeNote22fordetailedbreakdownofdonationsreceivedbyfund. |
|||||||
2 |
INCOMEFROMCHARITABLEACTIVITIES |
2025 |
2024 |
||||
£'000s |
£'000s |
||||||
Scholarshipfunding |
1,240 |
1,197 |
|||||
AllanticInstituteGrantFundingRISEGrantFunding |
-8,780 |
136,097 |
|||||
SchmidtScienceFellowsGrantFunding |
13,499 |
10,785 |
|||||
OtherGrantFunding |
587 |
509 |
|||||
Contributionstoco-fundedCollege scholarshipcosts |
1,042 |
981 |
|||||
25,148 |
19,582 |
||||||
TheTrusthasenteredintoa numberofco-fundingagreementswiththeUniversityandwithseveralColleges,wherebyfeesand |
stipendcostsare |
shared.Grantfundingisreceivedto |
|||||
supportpartnershipprogrammes,namelyTheAtlanticInstitute,SchmidtScienceFellowsandtheRISEProgramme. |
|||||||
3 |
INCOMEFROMOTHERTRADINGACTIVITIES |
2025 |
2024 |
||||
£'000s |
£'000s |
||||||
Subsidiarycompanytradingincome:RhodesHouseLtd |
2,337 |
1,182 |
|||||
Othertradingincome |
1032,440 |
881,270 |
|||||
4 |
INVESTMENTINCOME |
2025£'000s |
2024£'000s |
||||
UnrestrictedfundsIncomefromfixedintereststocks |
- |
65 |
|||||
Bankinterest |
417 |
604 |
|||||
417 |
659 |
||||||
RestrictedfundsInterestanddividendincomeoninvestmentportfoliosBankinterest |
1,29061,296 |
9907997 |
|||||
Endowedfunds |
|||||||
Interestanddividendincomeoninvestmentportfolios |
3,088 |
1,993 |
|||||
3,088 |
4,993 |
||||||
TotalInvestmentincome |
4,801 |
3,649 |
|||||
5 |
ANALYSISOFEXPENDITUREONCHARITABLEACTIVITIES |
||||||
Direct |
Direct |
||||||
StaffCosts |
Non-staffCosts |
SupportCosts |
2025 |
||||
2025 |
£'000s |
£'000s |
£°000s |
£'000s |
|||
ScholarshipprogrammeGrantstoIndividuals |
- |
15,263 |
- |
15,263 |
|||
IndirectScholarsupport |
2,0522,052 |
2,09417,357 |
8,3408,340 |
12,48627,749 |
|||
Otherprogrammes: |
|||||||
AllanticInstitute- GrantstoIndividuals |
- |
309 |
- |
309 |
|||
AtlanticInstitute- OtherProgrammeCosts |
1,847 |
3,294 |
376 |
5,517 |
|||
1,847 |
3,603 |
376 |
5,826 |
||||
SchmidtScienceFellows- GrantstoIndividuals |
- |
5,589 |
- |
5,589 |
|||
SchmidtScienceFellows- OtherProgrammeCosts |
2,100 |
5.408 |
309 |
7.817 |
|||
2,100 |
10,997 |
309 |
13,406 |
||||
RISE- GrantstoIndividualsRISE- OtherProgrammeCosts |
547547 |
- |
7,493(93)7,400 |
360360 |
- |
7,4938148,307 |
|
OtherprogrammesincludingOxfordNextHorizonsandSchwarzmanLeadershipProgramme |
= |
517 |
91 |
608 |
|||
Totalexpenditureoncharitableactivities |
6,546 |
39,874 |
9,476 |
55,896 |
Direct |
Direct |
||||
|---|---|---|---|---|---|
2024Scholarshipprogramme |
StaffCosts£'000s |
Non-staffCosts£'000s |
SupportCosts£'000s |
2024£°000s |
|
GrantstoIndividualsIndirectScholar support |
-2,170 |
14,5022,099 |
-5,888 |
14,50210,157 |
|
Otherprogrammes: |
2,170 |
16,601 |
5,888 |
24,659 |
|
AtlanticInstitute- GrantstoIndividualsAtlanticInstitute- OtherProgrammeCosts |
-2,023 |
8144,321 |
-365 |
8146,709 |
|
2,023 |
5,135 |
365 |
7,523 |
||
SchmidtScienceFellows- GrantstoIndividualsSchmidtScienceFellows- OtherProgrammeCosts |
-1,937 |
5,1673,305 |
-300 |
5,1675,542 |
|
1,937 |
8,472 |
300 |
10,709 |
||
RISE- GrantstoIndividualsRISE- OtherProgrammeCosts |
-724 |
4,306314 |
-346 |
4,3061,384 |
|
724 |
4,620 |
346 |
5,690 |
||
OtherprogrammesincludingSchwarzmanLeadershipProgramme |
1 |
406 |
98 |
515 |
|
Totalexpenditureoncharitableactivities |
6,865 |
35,234 |
6,997 |
49,096 |
|
Grantstoindividualsincludespaymentsmadetoanacademicinstitutiononbehalfofanindividual |
, |
ANALYSISOFEXPENDITUREONRAISINGFUNDS |
||||
|---|---|---|---|---|
Direct |
Direct |
|||
2025Expenditureonraisingfunds |
StaffCosts£'000s |
Non-staffCosts£'000s |
SupportCosts£'000s |
2025£'000s |
FundraisingTradingexpenditureFinanceCostsInvestmentmanagementcosts |
1,412--- |
$301,700-- |
-478011,772 |
2,3421,7478011,772 |
Totalexpenditureonraisingfunds |
1,412 |
2,630 |
2,620 |
6,662 |
Direct |
Direct |
|||
2024Expenditureonraisingfunds |
StaffCosts£'000s |
Non-staffCosts£'000s |
SupportCosts£'000s |
2024£'000s |
FundraisingTradingexpenditureFinanceCostsInvestmentmanagementcosts |
1,416--- |
9121,340-- |
-428011,648 |
2,3281,3828011,648 |
Totalexpenditureonraisingfunds |
1,416 |
2,252 |
2,491 |
6,159 |
ANALYSISOFSUPPORTCOSTS |
||||
2025 |
Charitable |
Raising |
2025Total |
|
Activities |
Funds |
|||
£'000s |
£'000s |
£'000s |
||
AdministrationFinanceHumanresources‘TandcommunicationsInvestmentmanagementLegal& professionalGovernancecostsDepreciationBondInterestExchangerateloss |
4,037762711,814-5011012,172-504 |
14--154,772-1211801- |
4,048762711,8291,772$011132,183801§04 |
|
9,476 |
2,622 |
12,098 |
2024 |
|||||
|---|---|---|---|---|---|
2024 |
Charitable |
Raising |
Total |
||
Activities |
Funds |
||||
£'000s |
£'000s |
£'000s |
|||
Administration |
3,914 |
6 |
3,920 |
||
Finance |
63 |
0 |
63 |
||
Humanresources |
331 |
- |
331 |
||
ITandcommunications |
1,617 |
14 |
1,631 |
||
Investmentmanagement |
- |
1,648 |
1,648 |
||
Legal& professional |
771 |
- |
771 |
||
Governancecosts |
92 |
11 |
103 |
||
Depreciation |
2,433 |
M1 |
2,444 |
||
Interestcostonpensionprovision |
26 |
- |
26 |
||
BondInterest |
- |
801 |
801 |
||
Pensiondeficitliabilitymovement |
(2,250) |
< |
(2,250) |
||
6,997 |
2,491 |
9,488 |
|||
SharedServices,includingHumanResources,FinanceandITcostsarealtributedaccordingtotheproportionofworkload. |
|||||
Depreciationcostsare |
attributedaccordingtotheusemadeoftheunderlyingassets. |
||||
Interestandotherfinancechargesareattributedaccordingtothepurposeoftherelatedfinancing. |
|||||
2025 |
2024 |
||||
£°000s |
£'000s |
||||
Governancecostscomprise: |
|||||
Auditors’remuneration |
-auditservices |
87 |
85 |
||
Auditors'remuneration |
-otherservices |
3 |
2 |
||
Auditors'remuneration |
-taxadvisoryservices |
21 |
16 |
||
111 |
103 |
||||
9 |
STAFFCOSTS |
||||
2028 |
2024 |
||||
Theaggregatestaffcostsfortheyearwereasfollows. |
£'000s |
£'000s |
|||
Salaries andwages |
9,949 |
9,803 |
|||
Socialsecuritycosts |
1,201 |
1,110 |
|||
Pensioncosts: |
|||||
Definedbenefitschemes |
560 |
806 |
|||
Definedcontribution |
schemes |
402 |
344 |
||
Otherbenefits |
282 |
252 |
|||
Pensiondeficitliabilitymovement |
: |
(2,250) |
|||
TotalStaffCosts |
12,394 |
10,065 |
|||
LessStaffCostsdisclosedinNote5 asSupportCostsforAtlanticInstitute,RISE,ONHPandSchmidtScienceFellows |
(1,136) |
(1,109) |
|||
TotalStaffCostsforTheTrustexcludingPartnershipStaffCosts |
11,258 |
8,956 |
|||
Thetotalpensionprovisionheldat30thJune2025isEnil(2024:Enilk)asperNote21.SeeNote26forfulldetails. |
|||||
Theaveragenumberofemployeesona grossheadcountbasis,includingPartnershipprogrammestaff,wasasfollows: |
2025 |
2024 |
|||
Fulltime |
132 |
123 |
|||
Parttime |
18 |
24 |
|||
Total |
150 |
147 |
|||
Inadditiontotheabove |
employeenumbers,TheTrustemployeescasualsandinternsonshort-termcontractsforseasonalorone-offwork.Themonthlyaverageofcasualemployees |
||||
was13intheyear(2024:18). |
2025 |
2024 |
|
|---|---|---|
£60,000-£70,000£70,000-£80,000£80,000-£90,000£90,000-£100,000£100,000-£110,000£110,000-£120,000£120,000-£130,000£130,000-£140,000£140,000-£150,000£150,000-£160,000£160,000-£170,000£170,000-£180,000£180,000-£190,000£190,000-£200,000£200,000-£210,000£250,000-£260,000£290,000-£300,000£340,000-£350,000£390,000-£400,000 |
1rFOAAInwowBanna,'= |
reNFSa44,Waa,aNwaunano |
2025 |
2024 |
2025 |
2024 |
||
|---|---|---|---|---|---|
Group |
Group |
Charity |
Charity |
||
Cost |
£'000s |
£'000s |
£°000s |
£'000s |
|
AtstartofyearAdditionsAtendofyear |
763-763 |
547216763 |
704:704 |
491213704 |
|
Amortisation |
|||||
AtstartofyearAmortisationchargefortheyearAtendofyear |
444108552 |
39054444 |
43094§24 |
39040430 |
|
Netbookvaluecarriedforward |
211 |
319 |
180 |
274 |
|
Netbookvaluebroughtforward |
319 |
157 |
274 |
101 |
|
TANGIBLEFIXEDASSETS |
|||||
Group |
Freehold |
Plantand |
ITSystems |
Fixtures, |
|
landand |
machinery |
fittingsand |
Total |
||
buildings |
equipment |
||||
Cost |
£'000s |
£'000s |
£'000s |
£'000s |
£'000s |
AtstartofyearAdditionsAtendofyear |
58,04511858,163 |
749-749 |
6,0312976,328 |
2,555152,570 |
67,38043067,810 |
Depreciationandimpairment |
|||||
AtstartofyearDepreciationchargefortheyearAtendofyear |
2,3439473,290 |
593897 |
4,0099304,939 |
1,0984701,568 |
7,5092,3869,894 |
Netbookvalue2025 |
54,873 |
652 |
1,389 |
1,002 |
57,916 |
Netbookvalue2024 |
55,702 |
690 |
2,022 |
1,457 |
59,871 |
Charity |
Freehold |
Piantand |
ITSystems |
Fixtures, |
|
tandand |
machinery |
fittingsand |
Total |
||
buildings |
equipment |
||||
Cost |
£'000s |
£'000s |
£'000s |
£'000s |
£°000s |
AlstartofyearAdditionsAtendofyear |
58,04511858,163 |
749-749 |
6,0312976,328 |
2,512152,527 |
67,33743067,767 |
Depreciationandimpairment |
|||||
AlstartofyearDepreciationchargefortheyearAtendofyear |
2,3439473,290 |
593897 |
4,0099304,939 |
1,0874601,547 |
7,4982,3759,873 |
Netbookvalue2025 |
54,873 |
652 |
1,390 |
980 |
57,895 |
Netbookvalue2024 |
55,702 |
690 |
2,022 |
1,425 |
59,839 |
12 |
POOLEDENDOWMENTINVESTMENTS |
||
|---|---|---|---|
Allinvestmentsareheldatfairvalue. |
2025 |
2024 |
|
£'000s |
£'000s |
||
GroupinvestmentsValuationatstartofyearNewmoneyinvestedAmountswithdrawnReinvestedincomeInvestmentmanagementfeesIncrease/(decrease)invalueofinvestments |
425,3219,509(36,007)3,144(1,508)21,422 |
397,14315,227(22,776)2,058(1,391)35,060 |
|
GroupinvestmentsatendofyearInvestmentheldonbehalfofsubsidiariesInvestmentsinsubsidiariesCharityinvestmentsatendofyear |
421,878(17,973)0403,905 |
425,321(17,454)0407,867 |
|
Groupinvestmentscomprise: |
2025£'000s |
2024£'000s |
|
PrivateequilyinvestmentsListedinvestmentsGlobalmulti-assetfunds(includingOUEF) |
46816,870325,148 |
1,64222,513331,138 |
|
Property,alternativeandotherinvestmentsFixedtermdeposits,bondsandcash |
79,392 |
70,028 |
|
Totalgroupinvestments |
421,878 |
425,321 |
GroupandCharity |
2025 |
2024 |
|---|---|---|
Total |
Total |
|
£'000s |
£'000s |
|
Valuationatstartofyear |
- |
4,547 |
Amountswithdrawn |
- |
(4,612) |
ReinvestedincomeInvestmentmanagementfees |
-2 |
55(2) |
Increase/(decrease)invalueofinvestments |
- |
12 |
Valuationatendofyear |
||
ATLANTICINSTITUTEINVESTMENTS |
||
GroupandCharity |
2025 |
2024 |
Total |
Total |
|
£'000s |
£'000s |
|
Valuationatstartofyear |
72,771 |
71,054 |
Newmoneyinvested |
13,882 |
- |
Amountswithdrawn |
{7,454) |
(7,454) |
Reinvestedincome |
1,238 |
924 |
Investmentmanagementfees |
(264) |
(255) |
Increase/(decrease)invalueofinvestments |
(357) |
8,502 |
Valuationatendofyear |
79,816 |
72,771 |
Investmentscomprise: |
2025 |
2024 |
£'000s |
£'000s |
|
Listedinvestments |
40,346 |
40,913 |
Property,alternativeandotherinvestments |
3,566 |
2,670 |
Fixedtermdeposits,bondsandcash |
35,904 |
29,188 |
Totalgroupinvestments |
79,816 |
72,771 |
15 |
GAINSONINVESTMENTS |
|||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
2025 |
2024 |
|||||||||||||
Total |
Tolal |
|||||||||||||
GainonpooledendowmentinvestmentsGain/(loss)oncapitalprojectinvestmentsGain/{loss)onAtlanticshortterminvestmentsGainonothershortterminvestments |
£'000s21,422-(357)121 |
£'000s35,059128,50238 |
||||||||||||
21,186 |
43,611 |
|||||||||||||
Thedistributionof£16.3m(2024:£15.9m)fromOUEM,a unitisedfund,istreatedas |
a |
realisedgain |
withinthe |
Pooled |
EndowmentInvestmentPortfolio. |
|||||||||
16 |
PARENTANDSUBSIDIARYUNDERTAKINGS |
|||||||||||||
Theresultsandtheassetsandliabilitiesoftheparentandsubsidiariesaltheyearend |
were |
asfollows. |
||||||||||||
Linkedcharity |
Parent |
charity |
Linked |
charity |
Linkedcharity |
PPFSubsidiary |
||||||||
CecilRhodesScholarshi |
RhodesTrustPublic |
RhodesTrust |
RhodesTrustNew |
Rhodes |
||||||||||
2025 |
PFund |
PurposesFund |
HorizonFund |
ScholarshipFund |
House |
Ltd |
||||||||
£'000s |
£'000s |
£'000s |
£'000s |
£'000s |
||||||||||
IncomeExpenditureDonationtoTrustundergiftaidTransfersNetgainsoninvestments |
383(2,902)“-2,469 |
9,115(22,134)36-13,672 |
25,719(28,383)-(2,077)236 |
6,257(5,397)=(568)3,954 |
3,523(3,076)(36)-. |
|||||||||
Resultfortheyear |
(50) |
690 |
(4,505) |
4,246 |
411 |
|||||||||
TotalassetsTotalliabilities |
50,279. |
326,078(23,257) |
92,013(5,488) |
90,141(2,829) |
679(429) |
|||||||||
Netfundsattheendofyear |
50,279 |
302,821 |
86,525 |
87,312 |
249 |
|||||||||
RTSubsidiary |
RT |
Subsidiary |
RT |
Subsidiary |
RT |
Subsidiary |
RTSubsidiary |
RTSubsidiary |
||||||
Rhodes |
Rhodes |
Rhodes |
Rhodes |
Rhodes |
||||||||||
Scholarships |
Scholarships |
Scholarships |
Scholarshipsfor |
RhodesTrust |
Scholarships |
|||||||||
inAustralia |
in |
New |
in |
eae |
SouthernAfrica |
(US)LLC |
inAmerica, |
|||||||
PTYLtd |
ZealandLtd |
SecretariatNPC |
inc |
|||||||||||
£'000s |
£'000s |
£'000s |
£'000s |
£'000s |
£°000s |
|||||||||
IncomeExpenditureTransfersNetgainsoninvestments |
202(906)tt)702 |
28(6)-: |
628(207)0154 |
243(167)-- |
1,380(968)-Bs |
---: |
||||||||
Resultfortheyear |
(2) |
22 |
575 |
76 |
412 |
- |
||||||||
TotalassetsTotalliabilities |
33,238(16,626) |
158(68) |
7,042(3,240) |
tt)(143) |
019 |
-- |
||||||||
Netfundsattheendofyear |
16,612 |
90 |
3,802 |
(143) |
19 |
- |
||||||||
Linked |
charity |
Parent |
charity |
Linked |
charity |
Linkedcharity |
PPFSubsidiary |
|||||||
. |
RhodesTrust |
|||||||||||||
-a J |
oe |
RhodesTrust |
New |
Rhodes |
House |
|||||||||
2024 |
2"pFund |
uPurposesFund |
HorizonFund |
ScholarshipFund |
Ltd |
|||||||||
£'000s |
£'000s |
£'000s |
£'000s |
£'000s |
||||||||||
IncomeExpenditureTransfersNetgainsoninvestments |
256(3,051)4,372 |
8,151(18,378)22,172 |
18,631(24,878)(1,038)9,615 |
14,819(4,474)(7)§,927 |
2,278(2,353)5- |
|||||||||
Resultfortheyear |
1,577 |
11,944 |
2,330 |
16,265 |
(75) |
|||||||||
TotalassetsTotalliabilities |
50,330- |
326,356(24,033) |
99,857(8,827) |
85,633(2,566) |
4,000(1,353) |
|||||||||
Netfundsattheendofyear |
50,330 |
302,323 |
91,030 |
83,067 |
(353) |
RTSubsidiary |
RTSubsidiary |
RTSubsidiary |
RTSubsidiary |
RTSubsidiary |
RTSubsidiary |
||
|---|---|---|---|---|---|---|---|
Rhodes |
Rhodes |
Rhodes |
|||||
Scholarshipsin.AustraliaPTY |
ScholarshipsinNewZealand |
Rhodes.ScholarshipsinCanada |
Scholarshipsfor:SouthernAfrica |
RhodesTrust(US)LLC |
RhodesScholarshipsinAyfeeiea.Iie |
||
Ltd |
Ltd |
SecretariatNPC |
' |
||||
£'000s |
£'000s |
£'000s |
£'000s |
£'000s |
£°000s |
||
Income |
2,607 |
5 |
121 |
1 |
5 |
- |
|
Expenditure |
(935) |
(0) |
(653) |
(149) |
(398) |
- |
|
Net gains |
oninvestments |
1,221 |
- |
306 |
- |
- |
- |
Resultfor |
theyear |
2,893 |
5 |
(226) |
(148) |
(393) |
- |
Totalassets |
30,348 |
132 |
6,698 |
(0) |
- |
- |
|
Totalliabilities |
(13,733) |
(64) |
(3,470) |
(219) |
(393) |
- |
|
Netfunds |
attheendofyear |
16,615 |
68 |
3,228 |
(219) |
(393) |
- |
WithapprovalfromtheCharityCommission,theTrusteesadopteda policyoftotalreturnaccountingfortheinvestmentreturnontheScholarshipFund,witheffectfrom30thJune2007,TheinvestmentreturntobeappliedasincomewasoriginallysetbytheTrusteesat4%ofthebroughtforwardfundvalue.Duringtheyearended30thJune2018,theTrusteeBoardapproveda changetotheratetobeapplied,tobringtheScholarshipFundinlinewiththepolicybeingappliedtoallotherendowmentfundsoftheTrust,whichiscurrently5.25%ofthetrailing12quarterlyvaluations.TheamountappliedasincomeforspendingisincludedwithintheincomesectionoftheSOFAonthebasisthatthisgivesa clearerunderstandingofthefinancialpositionofthegroup,Thepreserved(frozen)valueoftheinvestedendowmentcasubsequentendowmentsvaluedatthedateofthegift.pitalrepresentsitsopenmarketvalueat1 July1989togetherwithall |
WithapprovalfromtheCharityCommission,theTrusteesadopteda policyoftotalreturnaccountingfortheinvestmentreturnontheScholarshipFund,witheffectfrom30thJune2007,TheinvestmentreturntobeappliedasincomewasoriginallysetbytheTrusteesat4%ofthebroughtforwardfundvalue.Duringtheyearended30thJune2018,theTrusteeBoardapproveda changetotheratetobeapplied,tobringtheScholarshipFundinlinewiththepolicybeingappliedtoallotherendowmentfundsoftheTrust,whichiscurrently5.25%ofthetrailing12quarterlyvaluations.TheamountappliedasincomeforspendingisincludedwithintheincomesectionoftheSOFAonthebasisthatthisgivesa clearerunderstandingofthefinancialpositionofthegroup,Thepreserved(frozen)valueoftheinvestedendowmentcasubsequentendowmentsvaluedatthedateofthegift.pitalrepresentsitsopenmarketvalueat1 July1989togetherwithall |
WithapprovalfromtheCharityCommission,theTrusteesadopteda policyoftotalreturnaccountingfortheinvestmentreturnontheScholarshipFund,witheffectfrom30thJune2007,TheinvestmentreturntobeappliedasincomewasoriginallysetbytheTrusteesat4%ofthebroughtforwardfundvalue.Duringtheyearended30thJune2018,theTrusteeBoardapproveda changetotheratetobeapplied,tobringtheScholarshipFundinlinewiththepolicybeingappliedtoallotherendowmentfundsoftheTrust,whichiscurrently5.25%ofthetrailing12quarterlyvaluations.TheamountappliedasincomeforspendingisincludedwithintheincomesectionoftheSOFAonthebasisthatthisgivesa clearerunderstandingofthefinancialpositionofthegroup,Thepreserved(frozen)valueoftheinvestedendowmentcasubsequentendowmentsvaluedatthedateofthegift.pitalrepresentsitsopenmarketvalueat1 July1989togetherwithall |
WithapprovalfromtheCharityCommission,theTrusteesadopteda policyoftotalreturnaccountingfortheinvestmentreturnontheScholarshipFund,witheffectfrom30thJune2007,TheinvestmentreturntobeappliedasincomewasoriginallysetbytheTrusteesat4%ofthebroughtforwardfundvalue.Duringtheyearended30thJune2018,theTrusteeBoardapproveda changetotheratetobeapplied,tobringtheScholarshipFundinlinewiththepolicybeingappliedtoallotherendowmentfundsoftheTrust,whichiscurrently5.25%ofthetrailing12quarterlyvaluations.TheamountappliedasincomeforspendingisincludedwithintheincomesectionoftheSOFAonthebasisthatthisgivesa clearerunderstandingofthefinancialpositionofthegroup,Thepreserved(frozen)valueoftheinvestedendowmentcasubsequentendowmentsvaluedatthedateofthegift.pitalrepresentsitsopenmarketvalueat1 July1989togetherwithall |
WithapprovalfromtheCharityCommission,theTrusteesadopteda policyoftotalreturnaccountingfortheinvestmentreturnontheScholarshipFund,witheffectfrom30thJune2007,TheinvestmentreturntobeappliedasincomewasoriginallysetbytheTrusteesat4%ofthebroughtforwardfundvalue.Duringtheyearended30thJune2018,theTrusteeBoardapproveda changetotheratetobeapplied,tobringtheScholarshipFundinlinewiththepolicybeingappliedtoallotherendowmentfundsoftheTrust,whichiscurrently5.25%ofthetrailing12quarterlyvaluations.TheamountappliedasincomeforspendingisincludedwithintheincomesectionoftheSOFAonthebasisthatthisgivesa clearerunderstandingofthefinancialpositionofthegroup,Thepreserved(frozen)valueoftheinvestedendowmentcasubsequentendowmentsvaluedatthedateofthegift.pitalrepresentsitsopenmarketvalueat1 July1989togetherwithall |
WithapprovalfromtheCharityCommission,theTrusteesadopteda policyoftotalreturnaccountingfortheinvestmentreturnontheScholarshipFund,witheffectfrom30thJune2007,TheinvestmentreturntobeappliedasincomewasoriginallysetbytheTrusteesat4%ofthebroughtforwardfundvalue.Duringtheyearended30thJune2018,theTrusteeBoardapproveda changetotheratetobeapplied,tobringtheScholarshipFundinlinewiththepolicybeingappliedtoallotherendowmentfundsoftheTrust,whichiscurrently5.25%ofthetrailing12quarterlyvaluations.TheamountappliedasincomeforspendingisincludedwithintheincomesectionoftheSOFAonthebasisthatthisgivesa clearerunderstandingofthefinancialpositionofthegroup,Thepreserved(frozen)valueoftheinvestedendowmentcasubsequentendowmentsvaluedatthedateofthegift.pitalrepresentsitsopenmarketvalueat1 July1989togetherwithall |
|---|---|---|---|---|---|
PermanentEndowment |
Expendable |
Total |
|||
Unapplied |
Endowment |
Endowments |
|||
TrustforInvestment |
Total |
||||
2025 |
£'000sScholarshipFund |
Return£'000s |
Total£'000s |
£'000s |
£'000s |
Atthebeginningoftheyear: |
|||||
GiftcomponentofthepermanentendowmentUnappliedtotalreturnExpendableendowmentTotalEndowmentsMovementsinthereportingperiod: |
30,429-30,429 |
=19,902:19,902 |
30,42919,902:50,331 |
--383,700383,700 |
30,42919,902383,700434,031 |
GiftofendowmentfundsInvestmentreturn:totalinvestmentincomeInvestmentreturn:reatisedandunrealisedgainsandlossesLess:InvestmentmanagementcostsTotal |
----= |
-3832,468(186)2,665 |
-3832,468(186)2,665 |
9,1372,70618,361(1,319)28,885 |
9,1373,08820,829(1,505)31,549 |
UnappliedtotalreturnallocatedtoincomeinthereportingperiodExpendabletotalretumincometransferred |
-= |
(2,716)- |
(2,716)- |
-(19,200) |
(2,716)(19,200) |
Transfersframexpendableendowments |
-- |
(2,716)- |
(2,716)- |
(19,200)(209) |
(21,916)(209) |
- |
(2,716) |
(2,716) |
(19,409) |
(22,125) |
|
NetmovementsinreportingperiodAtendofthereportingperiod: |
- |
(51) |
(51) |
9,476 |
9,424 |
GiftcomponentofthepermanentendowmentUnappliedtotalreturnExpendableendowmentTotalEndowments |
30,429-30,429 |
-19,850-19,850 |
30,42919,850:50,279 |
--393,176393,176 |
30,42919,850393,176443,455 |
PermanentEndowment |
Expendable |
Total |
|||
Unapplied |
Endowment |
Endowments |
|||
TrustforInvestment |
Total |
||||
2024 |
£'000sScholarshipFund |
Return£'000s |
Total£'000s |
£'000s |
£'000s |
Atthebeginningoftheyear: |
|||||
GiftcomponentofthepermanentendowmentUnappliedtotalretumExpendableendowmentTotalEndowmentsMovementsinthereportingperiod: |
30,429730,429 |
-18,325-18,325 |
30,42918,325:48,753 |
--355,079355,079 |
30,42918,326355,079403,832 |
GiftofendowmentfundsInvestmentreturn:totalinvestmentincomeInvestmentreturn:realisedandunrealisedgainsandlossesLess:InvestmentmanagementcostsTotal |
---:= |
-2564,372(172)4,456 |
-2564,372(172)4,456 |
18,3801,73729,575(1,174)48,518 |
18,3801,99333,947(1,346)52,974 |
UnappliedtotalreturnallocatedtoincomeinthereportingperiodExpendabletotalreturnincometransferred |
-: |
(2,879)- |
(2,879)- |
-(19,490) |
(2,879)(19,490) |
Transferstoexpendableendowments |
=- |
(2,879): |
(2,879)= |
(19,490)(407) |
(22,369)(407) |
- |
(2,879) |
(2,879) |
(19,897) |
(22,776) |
|
NetmovementsinreportingperiodAtendofthereportingperiod: |
- |
1,577 |
1,577 |
28,621 |
30,198 |
GiftcomponentofthepermanentendowmentUnappliedtotalretumExpendableendowmentTotalEndowments |
30,429230,429 |
-19,902-19,902 |
30,42919,902-50,331 |
--383,700383,700 |
30,42919,902383,700434,031 |
18 |
DEBTORS |
||||
|---|---|---|---|---|---|
2025 |
2024 |
2025 |
2024 |
||
Group |
Group |
Charity |
Charity |
||
£'000s |
£'000s |
£'000s |
£'000s |
||
Amountsfallingduewithinoneyear: |
|||||
Tradedebtors |
1,774 |
517 |
1,451 |
136 |
|
Prepaidfees,stipendsandamountsowedbyScholars |
566 |
531 |
546 |
514 |
|
AmountsheldbyNationalSecretaries |
44 |
33 |
44 |
33 |
|
Amountsowingbygroupundertakings:UK |
- |
- |
- |
1,021 |
|
Amountsowingbygroupundertakings:Overseas |
- |
: |
639 |
1,289 |
|
AccruedIncome |
6,794 |
5,884 |
4,868 |
5,384 |
|
Prepayments |
1,791 |
2,121 |
1,724 |
2,078 |
|
Other debtors |
1,676 |
1,541 |
1,615 |
1,475 |
|
Amountsfallingdueinmorethanoneyear: |
|||||
Accruedincome |
6,245 |
6,925 |
8,170 |
5,192 |
|
18,890 |
17,552 |
19,057 |
17,122 |
||
Accruedincomeforthegroupfallingdueinmorethanyearrepresentspledgeddonations,atpresentvalue,ofwhich£624kfallsdueinmorethanfiveyears(2024:£821k). |
|||||
19 |
CREDITORS:fallingduewithinoneyear |
2025 |
2024 |
2025 |
2024 |
Group |
Group |
Charity |
Charity |
||
£'000s |
£'000s |
£'000s |
£'000s |
||
Tradecreditors |
1,323 |
1,139 |
1,089 |
966 |
|
Amountsowedtogroupundertakings:UKandOverseas |
- |
- |
2,500 |
358 |
|
Taxationandsocialsecurity |
415 |
373 |
303 |
282 |
|
Accrualsanddeferredincome |
2,743 |
5,950 |
2,395 |
5,684 |
|
Othercreditors |
106 |
69 |
72 |
46 |
|
4,587 |
7,531 |
6,359 |
7,336 |
||
20 |
CREDITORS:fallingdueaftermorethanoneyear |
2025 |
2024 |
2025 |
2024 |
Group |
Group |
Charity |
Charity |
||
£'000s |
£'000s |
£'000s |
£'000s |
||
Loan Notes |
30,000 |
30,000 |
30,000 |
30,000 |
|
30,000 |
30,000 |
30,000 |
30,000 |
{nOctober2018,theRhodesTrustPublicPurposesFundissued£30mofunsecuredloannotesinordertofundthebuildingofa conferenceandconveningcentre,administrationand |
{nOctober2018,theRhodesTrustPublicPurposesFundissued£30mofunsecuredloannotesinordertofundthebuildingofa conferenceandconveningcentre,administrationand |
{nOctober2018,theRhodesTrustPublicPurposesFundissued£30mofunsecuredloannotesinordertofundthebuildingofa conferenceandconveningcentre,administrationand |
{nOctober2018,theRhodesTrustPublicPurposesFundissued£30mofunsecuredloannotesinordertofundthebuildingofa conferenceandconveningcentre,administrationand |
{nOctober2018,theRhodesTrustPublicPurposesFundissued£30mofunsecuredloannotesinordertofundthebuildingofa conferenceandconveningcentre,administrationand |
|
|---|---|---|---|---|---|
accommodationfacilitieswithintheRhodesHousesite.Fixedinterestpaymentsarepayableat2.67%p.a.twiceyearly,andthecapitalisdueforrepaymentinOctober2048.Interest |
|||||
of£801k(2024:£801k)waspayableontheloannotesintheyear.Thiswasallexpensedintheyear. |
|||||
21 |
PROVISIONSFORLIABILITIESANDCHARGES |
2025 |
2024 |
2025 |
2024 |
Group |
Group |
Charity |
Charity |
||
ProvisionforfutureScholarcosts |
£'000s |
£'000s |
£'000s |
£000s |
|
At startofyear |
17,129 |
16,839 |
17,129 |
16,839 |
|
ChargedintheStatementofFinancialActivities |
346 |
290 |
346 |
290 |
|
Atendofyear |
17,475 |
17,129 |
17,475 |
17,129 |
|
Provisionforpensiondeficitliability |
£'000s |
£'000s |
£'000s |
£'000s |
|
At startofyear |
. |
2,224 |
- |
2,224 |
|
ChargedintheStatementofFinancialActivities |
- |
(2,365) |
- |
(2,365) |
|
Settledintheyear |
- |
141 |
: |
141 |
|
Atendofyear |
: |
: |
: |
- |
|
Totalprovisions |
17,475 |
17,129 |
17,475 |
17,129 |
22 |
ANALYSISOFMOVEMENTSONFUNDS |
||||||||
|---|---|---|---|---|---|---|---|---|---|
Investment |
& |
||||||||
EndowmentFunds-Permanent |
AtiJuly2024£'000s |
NewMoney£'000s |
OperatingIncome£'000s |
Resourcesexpended£'000s |
Transfers£'000s |
Gains/(losses)£'000s |
At 30June2025£'000s |
||
ScholarshipEndoFundTotalPermanentEndowment |
50,33050,330 |
-- |
383383 |
(186)(186) |
(2,716)(2,716) |
2,4682,468 |
50,27950,279 |
||
EndowmentFunds-Expendable |
|||||||||
PublicPurposesFund |
|||||||||
PublicPurposesCapitalFundSecondCenturyFounderCapitalFund(MMF)NewZealandPartnershipCapitalFundOppenheimerSouthAfricaCapitalFundAtlantic(RhodesScholProg)FundRSASecandCenturyFounderMMFCapitalFundBanksPartnershipCapitalFundPakistanCapitalFundRhodesHouseNamingCapitalFund2ndCenturyFounderCompoundFundVariousPartnershipFundsSubtotal |
140,21433,54210,3438,05023,48315,9496,110§,0967,3265,63426,983282,729 |
--------99-4,0214,120 |
97325579611791244639251821,960 |
- |
(473)(124)(38)(30)(87)(59)(23)(19)(14)-(89)(954) |
(7,034)(1,810)(558)(434)(1,267)(1,070)(330)(275)(51)-(1,289)(14,118) |
6,2791,6455073951,1527823002501523471,74213,551 |
139,95933,50810,3338,04223,45915,7246,1045,0907,5375,98131,550287,287 |
|
NewScholarshipFund |
|||||||||
RhodesScholarshipsforUAEMalaysiaCapitalFundSaidSJLPCapitalFundChinaCapitalFundWestAfricaCapitalFundEastAfricaCapitalFundEndowmentforGeneralPurposesAlagilSaudiArabiaCapitalFundVariousPartnershipFundsSubtotal |
12,2085,6625,63214,23911,5555,4229,8238,7907,95381,284 |
---1,002441,4402,952-(1,027)4,412 |
9343431158038758760.613 |
(45)(21)(21)(56)(39)(21)(36)(32)(29)(301) |
(659)(306)(304)(810)(567)(1,274)(530)(474)577(4,347) |
5992782767585152304824313853.954 |
12,1965,6565,62715,24811,5885,83612,7658,7817,91885,616 |
||
TotalEndowmentFunds- Charity |
414.343 |
8,532 |
2,956 |
(1,440) |
(21,181) |
19,973 |
423,182 |
||
Investment& |
|||||||||
RhodesScholarshipsinAustraliaPTYLtd |
At1July2024£'000s |
NewMoney£'000s |
OperatingIncome£'000s |
Resourcesexpended£'000s |
Transfers£'000s |
Gains/(tosses)£'000s |
At30June2025£'000s |
||
AustraliaCapitalFundQueenslandCapitalFundWesternAustraliaCapitalFund |
411,1903.1122,24116,543 |
--5353 |
83242109 |
(40)(11)(A)(53) |
(590)(168)(14)(772) |
53715313702 |
11,1793,1092,29316,581 |
||
RhodesScholarshipsinNewZealandLtd |
|||||||||
NewZealandFunds |
- |
- |
- |
- |
- |
- |
- |
||
RhodesScholarshipsinCanada |
|||||||||
CanadianEndowmentCapitalFundCanadianisraelFundRhodesHouseNamingFundGenereuxCSLPCapitalFund |
5262,463-1563,145 |
-55496-§52 |
4419-124 |
(2)(9)-(1)(12) |
{28)(134)-(8)(171) |
26121-8154 |
5252,5144961553,691 |
||
TotalExpendableEndowment |
383,701 |
9,137 |
2,706 |
(41,319) |
(19,408) |
18,361 |
393,176 |
||
TotalEndowmentFunds- Group |
434,031 |
9,137 |
3,088 |
(1,505) |
(22,125) |
20,829 |
443,455 |
||
RestrictedFunds |
|||||||||
ScholarshipFund |
|||||||||
ScholarshipEndowmentIncomeFund |
- |
- |
- |
(2,716) |
2,716 |
- |
- |
||
PublicPurposesFund |
|||||||||
Atlantic(RhodesScholProg)FundVariousPartnershipIncomeFundsSubtotal |
-2,0022,002 |
-741741 |
-679679 |
(1,267)(13,709)(14,977) |
1,26711,66012,927 |
--- |
:1,3721,372 |
||
HorizonFund |
|||||||||
AtlanticHorizon(institute)FundVariousPartnershipIncomeFundsSubtotal |
90,75627491,030 |
25140291 |
1,29022,86624.156 |
(6,093)(22,290)(28,383) |
(189)_(616)(806) |
236-236 |
86,25127486,525 |
||
NewScholarshipFund |
|||||||||
VariousPartnershipIncomeFundsSubtotal |
4,2994,299 |
6262 |
547547 |
(4,324)(4,324) |
3,9183,918 |
-- |
4,5024,502 |
||
TotalRestrictedFunds- Charity |
97,331 |
1,093 |
25,382 |
(50,400) |
18,755 |
236 |
92,398 |
RhodesScholarshipsinAustraliaPTYLtd |
|||||||
|---|---|---|---|---|---|---|---|
AustraliaIncomeFund |
71 |
38 |
2 |
(671) |
590 |
- |
30 |
QueenslandIncomeFund |
0 |
- |
- |
(168) |
168 |
- |
9 |
WesterAustraliaIncomeFund |
- |
- |
- |
(14) |
14 |
- |
- |
71 |
38 |
2 |
(853) |
772 |
- |
30 |
|
RhodesScholarshipsinNewZealandLtd |
|||||||
NewZealandFunds |
68 |
24 |
4 |
(6) |
- |
- |
90 |
RhodesScholarshipsinCanada |
|||||||
CanadianIncomeFund(AnnualFund) |
84 |
52 |
0 |
{53) |
28 |
- |
111 |
CanadianIsraelFund |
- |
- |
- |
(134) |
134 |
- |
0 |
GenereuxCSLPIncomeFund |
- |
- |
- |
(8) |
8 |
- |
: |
84 |
§2 |
(a) |
(196) |
171 |
- |
111 |
|
TotalRestrictedFunds- Group |
97,554 |
1,208 |
25,388 |
(51,455) |
19,699 |
236 |
92,629 |
Investment& |
|||||||
At1 July |
NewMoney |
Operating |
Resources |
Gains/ |
At30June |
||
2024 |
Income |
expended |
Transfers |
(losses) |
2025 |
||
UnrestrictedFunds |
£'000s |
£'000s |
£'000s |
£'000s |
£'000s |
£'000s |
£'000s |
PublicPurposesFund |
|||||||
PPFIncomeFund |
17,593 |
510 |
{3,128) |
(4,581) |
3,837 |
121 |
14,353 |
OtherUnrestrictedFunds |
- |
- |
- |
(510) |
510 |
- |
- |
HorizonFundUnrestrictedFunds |
(0) |
- |
1,271 |
- |
(1,271) |
- |
{0) |
NewScholarshipFundUnrestrictedFunds |
(2,517) |
- |
624 |
(262) |
(650) |
- |
(2,806) |
TotalUnrestrictedFunds- Charity |
15,075 |
§10 |
(1,233) |
(5,353) |
2,426 |
121 |
11,547 |
OtherUnrestrictedFunds |
(965) |
- |
5,146 |
(4,245) |
- |
- |
(64) |
TotalUnrestrictedFunds- Group |
14,110 |
510 |
3,913 |
(9,599) |
2,426 |
121 |
11,483 |
TotalFunds- Group |
545,695 |
10,854 |
32,390 |
(62,559) |
- |
21,186 |
547,566 |
RestrictedFunds |
|||||
|---|---|---|---|---|---|
AtlanticHorizon(Institute)Fund |
GrantfundingreceivedbyAtlanticPhilanthropiesoftheAtlanticInstitute, |
includedintheHorizon |
Fund. |
||
24 |
ANALYSISOFNETASSETSBETWEENFUNDS |
||||
Unrestricted |
Restricted |
Endowment |
2025 |
||
2025 |
Funds£'000s |
Funds£'000s |
Funds£'000s |
Total£'000s |
|
IntangiblefixedassetsTangiblefixedassetsPooledendowmentinvestmentsAtlanticshortterminvestmentsNetcurrentassetsLongtermliabilitiesandprovisions |
211---58,747(47,475) |
--ie)79,81612,813- |
-57,916421,878-(36,340)- |
21157,916421,87879,81635,220(47,475) |
|
11,482 |
92,630 |
443,455 |
547,568 |
||
Unrestricted |
Restricted |
Endowment |
2024 |
||
2024 |
Funds£'000s |
Funds£'000s |
Funds£'000s |
Total£'000s |
|
IntangiblefixedassetsTangiblefixedassetsPooledendowmentinvestmentsAllanlicshartterminvestmentsNetcurrentassetsLongtermliabilitiesandprovisions |
319---60,922(47,129) |
--13,24072,77111,542- |
-59,871412,081-(37,922)- |
31959,871425,32172,77134,542(47,129) |
|
14,110 |
97,554 |
434,031 |
545,695 |
Priceinflation- ConsumerPricesIndex(CPI)RPI/CPIgap |
3.0%p.a.(basedona long-termaverageexpectedlevelofCPI,broadlyconsistentwithlong-termmarketexpectations)1.0%p.a.to2030,reducingto0.1%p.a.from2030 |
|---|---|
Pensionincreases(subjecttoa floorof0%) |
Benefitswithnocap:CPIassumptionplus3bps |
Discountrate(forwardrates) |
Benefitssubjecttoa “softcap"of5%(providinginflationaryincreasesupto5%, andhalfofanyexcessinflationover5%uptoa maximumof10%):CPIassumptionminus3bpsFixedinterestgiltyieldcurveplus:Pre-retirement:2.5%p.a,Post-retirement:0.9%p.a. |
Themaindemographicassumptionsusedrelatetothemortalityassumptions.Theseassumptionsarebasedonanalysisofthescheme’sexperiencecarriedoutaspartofthe2023actuarialvaluation. |
Themaindemographicassumptionsusedrelatetothemortalityassumptions.Theseassumptionsarebasedonanalysisofthescheme’sexperiencecarriedoutaspartofthe2023actuarialvaluation. |
Themaindemographicassumptionsusedrelatetothemortalityassumptions.Theseassumptionsarebasedonanalysisofthescheme’sexperiencecarriedoutaspartofthe2023actuarialvaluation. |
|---|---|---|
Themortalityassumptionsusedinthesefiguresareasfollows: |
||
Mortalitybasetable |
101%ofS2PMA“light”formalesand95%ofS3PFAforfemales |
|
Futureimprovementstomortality |
CMI2021witha smoothingparameterof7.5,aninitialadditionof0.40%p.a.,10%w2020andw2021parameters,anda long-term |
|
improvementrateof1.80%p.a.formalesand1.60%p.a,forfemales |
||
Thecurrentlifeexpectanciesonretirementatage65are: |
||
2025 |
2024 |
|
Malescurrentlyaged65(years) |
23.8 |
23.7 |
Femalescurrentlyaged65(years) |
25.5 |
25.6 |
Malescurrentlyaged45(years) |
25.7 |
25.4 |
Femalescurrentlyaged45(years) |
27.2 |
27.2 |
Acopyofthefullactuarialvaluationreportandother |
furtherdetailsontheUSSschemeareavailableontheUSSwebsitewww.uss.co.uk. |
DefinedContributionPensionSchemes |
|
|---|---|
Thegroupoperatesa definedcontributionstaffpensionschemeforUKemployeesthroughAVIVA.Theassetsofthe |
schemeareheldseparatelyinindependentlyadministered |
funds.Thepensioncostschargerepresentscontributionspayablebythegrouptothefundsandamountedto£308k(2024:£257k). |
|
Thegroupalsooperatesa definedcontributionstaffpensionschemeforitsUSemployees.Theassetsofthescheme |
areheldseparatelyinindependentlyadministeredfunds.The |
pensioncostschargerepresentscontributionspayablebythegrouptothefundsandamountedto£83k(2024:£74k). |
|
Pensionchargefortheyear |
|
ThepensionchargerecordedbytheTrustduringtheaccountingperiod(excludingpensionfinancecosts)wasequaltothecontributionspayableafterallowanceforthedeficit |
|
recoveryplanasfollows: |
|
Scheme2025 |
2024 |
£'000s |
£'000s |
UniversitiesSuperannuationScheme560 |
806 |
UniversityofOxfordStaffPensionScheme10 |
1 |
USStaff401kSafeHarbourPlan83NationalEmploymentSavingsTrust-AVIVA308MovementonthePensionschemedeficitcontributionliabilities:Total961 |
742257(2,250)(1,100) |
Pensioncontributionsof£48kwerepayableatthebalancesheetdate(2024:£41k). |
29 |
COMPARATIVESTATEMENTOFFINANCIALACTIVITIESConsolidated |
UnrestrictedFunds |
RestrictedFunds |
EndowedFunds |
2024Total |
||||
|---|---|---|---|---|---|---|---|---|---|
INCOMEANDENDOWMENTSFROM: |
£'000s |
£'000s |
£'000s |
£'000s |
|||||
DonationsandlegaciesCharitableactivitiesOthertradingactivitiesInvestments |
1,0439591,270 |
1,86118,623- |
18,380-- |
21,28419,5821,270 |
|||||
InvestmentincomeTotalreturnallocatedtoincomeOther(foreignexchangegain)Totalincome |
6597,3893011,350 |
99714,980“36.461 |
1,993(22,369)=(1,996) |
3,649-3045,815 |
|||||
EXPENDITUREON: |
|||||||||
Charitableactivities: |
|||||||||
Promotionandadvancementofeducation |
4,635 |
44,461 |
- |
49,096 |
|||||
Raisingfunds: |
|||||||||
FundraisingTradingexpenditureFinancecostsInvestmentmanagementcostsTotalExpenditure |
3851,30780122,495 |
1,94375-3002,318 |
---1,3461,346 |
2,3281,3828011,6486,159 |
|||||
NetIncome/(Expenditure)beforegains |
4,220 |
(10,318) |
(3,342) |
(9,440) |
|||||
Net(losses)/gainsoninvestments |
51 |
9,614 |
33,946 |
43,611 |
|||||
NetIncome/{Expenditure) |
4,271 |
(704) |
30,604 |
34,171 |
|||||
Transfersbetweenfunds |
(4.367) |
4,774 |
(407) |
- |
|||||
Netmovementinfundsfortheyear |
(96) |
4,070 |
30,197 |
34,171 |
|||||
Fundbalancesbroughtforwardaspreviouslystated |
14,206 |
93,484 |
403,834 |
511,524 |
|||||
Fundscarriedforwardat30June2024 |
14,110 |
97,554 |
434,031 |
545,695 |
|||||
30 |
COMPARATIVEANALYSISOFMOVEMENTSONFUNDS |
||||||||
Investment |
& |
||||||||
EndowmentFunds- Permanent |
AtiJuly2023£'000s |
NewMoney£'000s |
OperatingIncome£'000s |
Resourcesexpended£'000s |
Transfers£'000s |
Gains/(losses)£'000s |
At30June2024£°000s |
||
ScholarshipEndowmentFundTotalPermanentEndowment |
48.75348,753 |
-- |
256256 |
(172)(172) |
(2,879)(2,879) |
4,3724,372 |
50,33050,330 |
||
EndoFunds-Expendabl |
|||||||||
PublicPurposesFund |
|||||||||
PublicPurposesCapitalFundSecondCenturyFounderCapitalFund(MMF)NewZealandPartnershipCapitalFundOppenheimerSouthAfricaCapitalFundAtlantic(RhodesScholProg)FundRSASecondCenturyFounderMMFCapitalFundBanksPartnershipCapitalFundPakistanCapitalFundRhodesHauseNamingCapitalFund2ndCenturyFounderCompoundFundVariousPartnershipFundsSubtotal |
136,20435,17110,0197,79822,74712,7705,9184,6884,9425,09926,806272,162 |
-------2482,340-312,619 |
65117153411198131267-1201,300 |
(439)(115)(35)(28)(80)(55)(21)(17)(6)-(81)(877) |
(7,322)(4,598)(592)(460)(1,343)1,787(349)(288)(65)-(1,346)(14,596) |
11,1192,9138986992,0401,3855344381095351,45422,121 |
140,21433,54210,3438,05023,48315,9496,1105,0967,326§,63426,983282,729 |
||
NewScholarshipFund |
|||||||||
RhodesScholarshipsforUAEMalaysiaCapitalFundSaidSJLPCapitalFundChinaCapitalFundWestAfricaCapitalFundEastAfricaCapitalFundEndowmentforGeneralPurposesAlagilSaudiArabiaCapitalFundVariousPartnershipFundsSubtotal |
11,8265,4845,45613,80010,2624,227(0)8,5156,35665,925 |
----9681,0329,823-1,38813,211 |
6229297252264534348 |
- |
(42)(19)(19)(49)(36)(18)-(30)(23)(237) |
(698)(324)(322){800)(587)(280)-(§03)(376)(3,889) |
1,0604924891,217894436-7635755,927 |
12,2085,6625,63214,23911,5555,4229,8238,7907,95381,284 |
|
TotalEndowmentFunds- Charity |
386,840 |
15,831 |
1,903 |
(1,286) |
(21,364) |
32,420 |
414,343 |
Investment& |
Investment& |
|||||||
|---|---|---|---|---|---|---|---|---|
At1July |
NewMoney |
Operating |
Resources |
Gains/ |
At30June |
|||
2023 |
Income |
expended |
Transfers |
(losses) |
2024 |
|||
£'000s |
£'000s |
£'000s |
£'000s |
£'000s |
£'000s |
£'000s |
||
RhodesScholarshipsinAustraliaPTYLtd |
||||||||
AustraliaCapitalFund |
10,597 |
250 |
56 |
(37) |
(626) |
950 |
11,190 |
|
QueenslandCapitalFund |
3,015 |
- |
16 |
(11) |
(178) |
270 |
3,112 |
|
WesternAustraliaCapitalFund |
- |
2,241 |
- |
- |
- |
- |
2,241 |
|
13,613 |
2,491 |
72 |
(48) |
(804) |
1,221 |
16,543 |
||
RhodesScholarshipsinNewZealandLtd |
||||||||
NewZealandFunds |
- |
- |
- |
- |
- |
- |
- |
|
RhodesScholarshipsinCanada |
||||||||
CanadianEndowmentCapitalFund |
509 |
- |
3 |
(2) |
(30) |
46 |
526 |
|
CanadianIsraelFund |
2,327 |
58 |
12 |
(8) |
(139) |
212 |
2,463 |
|
CanadianSecondCenturyFounderFund |
394 |
- |
2 |
(1) |
(430) |
35 |
(0) |
|
GenereuxCSLPCapitalFund |
151 |
- |
1 |
(1) |
(9) |
14 |
156 |
|
3,381 |
58 |
18 |
(12) |
(608) |
306 |
3,145 |
||
TotalExpendableEndowment |
355,081 |
18,380 |
1,737 |
(1,174) |
(19,897) |
29,575 |
383,701 |
|
TotalEndowmentFunds- Group |
403,834 |
18,380 |
1,993 |
(1,346) |
(22,776) |
33,947 |
434,031 |
|
RestrictedFunds |
||||||||
ScholarshipFund |
||||||||
ScholarshipEndowmentIncomeFund |
- |
- |
- |
(2,879) |
2,879 |
- |
- |
|
PublicPurposesFundAtlantic(RhodesScholProg)Fund |
- |
- |
= |
(1,343) |
1,343 |
< |
a |
|
VariousPartnershipIncomeFunds |
876 |
1,509 |
719 |
(12,127) |
411,025 |
- |
2,002 |
|
Subtotal |
876 |
1,509 |
719 |
(13,470) |
12,368 |
- |
2,002 |
|
HorizonFund |
||||||||
AtlanticHorizon(Institute)Fund |
88,245 |
- |
1,002 |
(7,821) |
(284) |
9,615 |
90,756 |
|
VariousPartnershipIncomeFunds |
455 |
24 |
17,378 |
(17,045) |
(538) |
- |
274 |
|
Subtotal |
88,700 |
24 |
18,380 |
(24,866) |
(822) |
9,615 |
91,030 |
|
NewScholarshipFund |
||||||||
VariousPartnershipIncomeFunds |
3,663 |
241 |
513 |
(4,035) |
3,917 |
- |
4,299 |
|
Subtotal |
3,663 |
241 |
513 |
(4,035) |
3,917 |
- |
4,299 |
|
TotalRestrictedFunds- Charity |
93,239 |
1,774 |
19,612 |
(45,250) |
18,342 |
9,615 |
97,331 |
|
RhodesScholarshipsinAustraliaPTYLtd |
||||||||
AustraliaIncomeFund |
109 |
41 |
3 |
(709) |
626 |
- |
71 |
|
QueenslandIncomeFund |
0 |
- |
- |
(178) |
178 |
- |
0 |
|
WestemAustraliaIncomeFund |
- |
- |
- |
- |
- |
- |
- |
|
109 |
44 |
3 |
(887) |
804 |
= |
71 |
||
RhodesScholarshipsinNewZealandLtd |
||||||||
NewZealandFunds |
64 |
1 |
4 |
(0) |
- |
- |
68 |
|
RhodesScholarshipsinCanada |
||||||||
CanadianIncomeFund(AnnualFund) |
72 |
44 |
1 |
(63) |
30 |
- |
84 |
|
CanadianIsraelFund |
0 |
- |
- |
(139) |
139 |
- |
- |
|
CanadianSecondCenturyFounderFund |
- |
- |
- |
(430) |
430 |
- |
- |
|
GenereuxCSLPIncomeFund |
- |
- |
- |
(9) |
9 |
- |
- |
|
72 |
44 |
1 |
(641) |
608 |
- |
84 |
||
TotalRestrictedFunds- Group |
93,484 |
1,861 |
19,620 |
(46,778) |
19,754 |
9,615 |
97,554 |
|
Investment |
& |
|||||||
At1July |
NewMoney |
Operating |
Resources |
Gains/ |
At30June |
|||
2023 |
Income |
expended |
Transfers |
(losses) |
2024 |
|||
UnrestrictedFunds |
£'000s |
£'000s |
£'000s |
£'000s |
£'000s |
£'000s |
£'000s |
|
PublicPurposesFund |
||||||||
PPFIncomeFund |
17,345 |
1,043 |
(99) |
(4,019) |
3,273 |
51 |
17,593 |
|
HorizonFundUnrestrictedFunds |
(0) |
- |
227 |
(11) |
(216) |
- |
(0) |
|
NewScholarshipFundUnrestrictedFunds |
(2,787) |
- |
506 |
(202) |
(35) |
- |
(2,517) |
|
TotalUnrestrictedFunds- Charity |
14,558 |
1,043 |
634 |
(4,233) |
3,022 |
51 |
15,075 |
|
OtherUnrestrictedFunds |
(352) |
- |
2,284 |
(2,898) |
- |
- |
(965) |
|
TotalUnrestrictedFunds- Group |
14,206 |
1,043 |
2,918 |
(7,130) |
3,022 |
51 |
14,110 |
|
TotalFunds- Group |
511,524 |
21,283 |
24,531 |
(55,255) |
- |
43,612 |
545,695 |
|
Asummaryofthepurposesofspecificmaterialfunds |
isfoundinnote23. |
ANALYSISOFCHANGESINNETDEBT |
||||
|---|---|---|---|---|
2025 |
At1 July2024 |
Cashflows |
Othernon-cashchanges |
At30June2025 |
£'000s |
£'000s |
£'000s |
£'000s |
|
CashinhandShort-terminvestments,readilyconvertibletocashLoansfallingdueaftermorethanoneyear |
11,64312,835(30,000) |
(6,145)2,542- |
--- |
5,49715,377(30,000) |
Total |
(5,522) |
(3,603) |
- |
(9,125) |
2024 |
AtJuly2023 |
Cashflows |
Othernon-cashchanges |
At30June2024 |
£'000s |
£'000s |
£'000s |
£'000s |
|
CashinhandShort-terminvestments,readilyconvertibletocashLoansfallingdueaftermorethanoneyear |
7,09915,093(30,000) |
4,544(2,258)- |
--- |
11,64312,835(30,000) |
Total |
(7,808) |
2,286 |
- |
(5,522) |