As originally | Prior year | As originally | Prior year | |||
stated | adjustment | Restated | stated | adjustment | Restated | |
1 January | 1 January | 1 January | 1 January | 1 January | 1 January | |
2022 | 2022 | 2022 | 2022 | 2022 | 2022 | |
Group | Group | Group | Company | Company | Company | |
Statement of financial position | £million | £million | £million | £million | £million | £million |
Property, plant and equipment | 9.3 | (0.5) | 8.8 | 3.7 | 0.2 | 3.9 |
Deferred tax assets | 6.9 | 0.3 | 7.2 | 6.8 | 0.1 | 6.9 |
Other assets | 2,869.7 | – | 2,869.7 | 2,876.9 | – | 2,876.9 |
Total assets | 2,885.9 | (0.2) | 2,885.7 | 2,887.4 | 0.3 | 2,887.7 |
Total liabilities | 2,583.5 | – | 2,583.5 | 2,593.2 | – | 2,593.2 |
Retained earnings | 211.7 | 1.1 | 212.8 | 204.1 | 1.0 | 205.1 |
Revaluation reserve | 1.3 | (1.3) | – | 0.7 | (0.7) | – |
Other equity/reserves | 89.4 | – | 89.4 | 89.4 | – | 89.4 |
Total equity | 302.4 | (0.2) | 302.2 | 294.2 | 0.3 | 294.5 |
Total liabilities and equities | 2,885.9 | (0.2) | 2,885.7 | 2,887.4 | 0.3 | 2,887.7 |
As originally | Prior year | As originally | Prior year | |||
stated | adjustment | Restated | stated | adjustment | Restated | |
1 January | 1 January | 1 January | 1 January | 1 January | 1 January | |
2023 | 2023 | 2023 | 2023 | 2023 | 2023 | |
Group | Group | Group | Company | Company | Company | |
Statement of financial position | £million | £million | £million | £million | £million | £million |
Property, plant and equipment | 10.3 | (0.6) | 9.7 | 4.7 | 0.2 | 4.9 |
Deferred tax assets | 5.5 | 0.1 | 5.6 | 5.3 | – | 5.3 |
Other assets | 3,364.5 | – | 3,364.5 | 3,368.9 | – | 3,368.9 |
Total assets | 3,380.3 | (0.5) | 3,379.8 | 3,378.9 | 0.2 | 3,379.1 |
Total liabilities | 3,053.4 | - | 3,053.4 | 3,060.3 | – | 3,060.3 |
Retained earnings | 237.5 | 0.3 | 237.8 | 230.0 | 0.2 | 230.2 |
Revaluation reserve | 0.8 | (0.8) | – | – | – | – |
Other equity/reserves | 88.6 | – | 88.6 | 88.6 | – | 88.6 |
Total equity | 326.9 | (0.5) | 326.4 | 318.6 | 0.2 | 318.8 |
Total liabilities and equities | 3,380.3 | (0.5) | 3,379.8 | 3,378.9 | 0.2 | 3,379.1 |
Operating | Net impairment | ||||||
Interest income | Interest expense | Net fee and | income from | charge on loans | Loans and | ||
and similar | and similar | Net interest | commission | external | and advances to | advances to | |
income | charges | income | income | customers | customers | customers | |
£million | £million | £million | £million | £million | £million | £million | |
31 December 2023 | |||||||
Retail Finance | 106.5 | (33.4) | 73.1 | 3.2 | 76.3 | 15.9 | 1,223.2 |
Vehicle Finance | 59.1 | (15.0) | 44.1 | 1.8 | 45.9 | 14.8 | 467.2 |
Consumer Finance | 165.6 | (48.4) | 117.2 | 5.0 | 122.2 | 30.7 | 1,690.4 |
Real Estate Finance | 74.4 | (44.7) | 29.7 | 0.9 | 30.6 | 4.5 | 1,243.8 |
Commercial Finance | 27.2 | (14.0) | 13.2 | 11.3 | 24.5 | 8.0 | 381.1 |
Business Finance | 101.6 | (58.7) | 42.9 | 12.2 | 55.1 | 12.5 | 1,624.9 |
Other | 36.8 | (29.4) | 7.4 | – | 7.4 | – | – |
304.0 | (136.5) | 167.5 | 17.2 | 184.7 | 43.2 | 3,315.3 |
Net impairment | |||||||
Interest income | Interest expense | Net fee and | Operating income | charge on loans | Loans and | ||
and similar | and similar | Net interest | commission | from external | and advances to | advances to | |
income | charges | income | income | customers | customers | customers | |
£million | £million | £million | £million | £million | £million | £million | |
31 December 2022 | |||||||
Retail Finance | 74.4 | (13.2) | 61.2 | 3.6 | 64.8 | 14.8 | 1,054.5 |
Vehicle Finance | 46.6 | (7.7) | 38.9 | 1.4 | 40.3 | 21.3 | 373.1 |
Debt Management | 5.3 | (0.8) | 4.5 | 4.1 | 8.6 | 0.8 | – |
Consumer Finance | 126.3 | (21.7) | 104.6 | 9.1 | 113.7 | 36.9 | 1,427.6 |
Real Estate Finance | 57.4 | (27.7) | 29.7 | 0.2 | 29.9 | 1.3 | 1,115.5 |
Commercial Finance | 17.5 | (6.1) | 11.4 | 11.6 | 23.0 | 0.8 | 376.4 |
Business Finance | 74.9 | (33.8) | 41.1 | 11.8 | 52.9 | 2.1 | 1,491.9 |
Other | 7.1 | 4.3 | 11.4 | 0.2 | 11.6 | – | – |
208.3 | (51.2) | 157.1 | 21.1 | 178.2 | 39.0 | 2,919.5 | |
Of which: | |||||||
Continuing | 203.0 | (50.4) | 152.6 | 17.0 | 169.6 | 38.2 | 2,919.5 |
Discontinued (Note 10) | 5.3 | (0.8) | 4.5 | 4.1 | 8.6 | 0.8 | – |
2023 | 2022 | |
£million | £million | |
Loans and advances to customers | 267.0 | 201.1 |
Cash and Bank of England reserve account | 17.5 | 4.6 |
Debt securities | – | 0.1 |
284.5 | 205.8 | |
Income on financial instruments hedging assets | 19.5 | 2.5 |
Interest income and similar income | 304.0 | 208.3 |
Of which: | ||
Continuing | 304.0 | 203.0 |
Discontinued (Note 10) | – | 5.3 |
Deposits from customers | (88.2) | (38.4) |
Due to banks | (18.7) | (5.7) |
Subordinated liabilities | (10.7) | (3.4) |
Other | (0.1) | (0.1) |
(117.7) | (47.6) | |
Expense on financial instruments hedging liabilities | (18.8) | (3.6) |
Interest expense and similar charges | (136.5) | (51.2) |
Of which: | ||
Continuing | (136.5) | (50.4) |
Discontinued (Note 10) | – | (0.8) |
2023 | 2022 | |
£million | £million | |
Fee and disbursement income | 16.4 | 19.8 |
Commission income | 0.9 | 1.4 |
Other income | – | 0.3 |
Fee and commission income | 17.3 | 21.5 |
Of which: | ||
Continuing | 17.3 | 17.4 |
Discontinued (Note 10) | – | 4.1 |
Other expenses | (0.1) | (0.4) |
Fee and commission expense - Continuing | (0.1) | (0.4) |
2023 | 2022 | |
£million | £million | |
Fair value movement during the year – Interest rate derivatives | (6.1) | 10.6 |
Fair value movement during the year – Hedged items | 6.2 | (10.9) |
Hedge ineffectiveness recognised in the income statement | 0.1 | (0.3) |
Losses recognised on derivatives not in hedge relationships | (0.8) | – |
Extinguishment gain on redemption of subordinated debt | 1.2 | – |
0.5 | (0.3) |
2023 | 2022 | |
£million | £million | |
Cash flow hedges | ||
Fair value movement in year – Interest rate derivatives | – | (0.8) |
Interest reclassified to the income statement during the year | 0.6 | 0.1 |
Fair value gain/(loss) recognised in other comprehensive income | 0.6 | (0.7) |
2023 | 2022 | |
£million | £million | |
Employee costs, including those of Directors: | ||
Wages and salaries | 49.5 | 47.9 |
Social security costs | 5.6 | 5.7 |
Pension costs | 1.8 | 2.1 |
Share-based payment transactions | 1.1 | 1.8 |
Depreciation of property, plant and equipment (Note 19) | 0.9 | 1.2 |
Depreciation of lease right-of-use assets (Note 20) | 0.7 | 0.7 |
Amortisation of intangible assets (Note 21) | 1.2 | 1.4 |
Operating lease rentals | 0.7 | 0.7 |
Other administrative expenses | 40.9 | 40.6 |
Total operating expenses | 102.4 | 102.1 |
Of which: | ||
Continuing | 99.7 | 93.2 |
Discontinued (Note 10) | 2.7 | 8.9 |
2023 | 2022 | |
£million | £million | |
Fees payable to the Company’s Auditor for the audit of the Company’s annual accounts | 1.0 | 0.8 |
Fees payable to the Company’s Auditor for other services: | ||
Other assurance services | 0.2 | 0.1 |
1.2 | 0.9 |
2023 | 2022 | |
Number | Number | |
Directors | 7 | 8 |
Other senior management | 23 | 28 |
Other employees | 849 | 904 |
879 | 940 |
2023 | 2022 | |
£million | £million | |
Current taxation | ||
Corporation Tax charge – current year | 8.0 | 8.4 |
Corporation Tax (credit)/charge – adjustments in respect of prior years | (0.1) | 0.1 |
7.9 | 8.5 | |
Deferred taxation | ||
Deferred tax charge – current year | 1.3 | 1.9 |
Deferred tax credit – adjustments in respect of prior years | (0.1) | (0.1) |
1.2 | 1.8 | |
Income tax expense | 9.1 | 10.3 |
Of which: | ||
Continuing | 9.7 | 9.4 |
Discontinued (Note 10) | (0.6) | 0.9 |
Tax reconciliation | ||
Profit before tax | 33.4 | 44.0 |
Tax at 23.50% (2022: 19.00%) | 7.8 | 8.4 |
Permanent differences on exceptional items | 0.9 | – |
Other permanent differences | 0.3 | 0.4 |
Rate change on deferred tax assets | 0.1 | 1.2 |
Other adjustments including prior year adjustments | – | 0.3 |
Income tax expense for the year | 9.1 | 10.3 |
2023 | 2022 | |
Income statement | £million | £million |
Interest income and similar income | – | 5.3 |
Interest expense and similar charges | – | (0.8) |
Net interest income | – | 4.5 |
Fee and commission income | – | 4.1 |
Net fee and commission income | – | 4.1 |
Operating income | – | 8.6 |
Net impairment charge on loans and advances to customers | – | (0.8) |
Overall profit on disposal of loan portfolios (see below) | – | 6.1 |
Operating expenses | (2.7) | (8.9) |
(Loss)/profit before income tax from discontinued operations | (2.7) | 5.0 |
Income tax credit/(charge) | 0.6 | (0.9) |
(Loss)/profit for the year from discontinued operations | (2.1) | 4.1 |
Basic earnings per ordinary share – discontinued operations | (11.2) | 22.0 |
Diluted earnings per ordinary share – discontinued operations | (10.9) | 21.3 |
2022 | |
£million | |
Consideration received | 81.9 |
Carrying value of loan books disposed | (71.8) |
Selling costs | (1.2) |
Profit on disposal of loan book (including selling costs) | 8.9 |
Other closure costs | (2.8) |
Overall profit on disposal of loan portfolio | 6.1 |
2023 | 2022 | |
Net cash flows | £million | £million |
Operating | (2.7) | (82.6) |
Investing | – | 81.9 |
Financing | – | (0.1) |
Net cash outflow | (2.7) | (0.8) |
2023 | 2022 | |
Profit attributable to equity holders of the parent (£million) | 24.3 | 33.7 |
Weighted average number of ordinary shares (number) | 18,751,059 | 18,672,650 |
Earnings per share (pence) | 129.6 | 180.5 |
2023 | 2022 | |
Weighted average number of ordinary shares | 18,751,059 | 18,672,650 |
Number of dilutive shares in issue at the year-end | 515,782 | 617,340 |
Fully diluted weighted average number of ordinary shares | 19,266,841 19,289,990 | |
Dilutive shares being based on: | ||
Number of options outstanding at the year-end | 1,210,544 | 1,206,639 |
Weighted average exercise price (pence) | 225 | 304 |
Average share price during the year (pence) | 719 | 1,040 |
Diluted earnings per share (pence) | 126.1 | 174.7 |
2023 | 2022 | |
£million | £million | |
2023 interim dividend – | 3.0 | – |
2022 final dividend – | 5.4 | – |
2022 interim dividend – | – | 3.0 |
2021 final dividend – | – | 7.7 |
Group | Group | Company | Company | |
2023 | 2022 | 2023 | 2022 | |
£million | £million | £million | £million | |
Aaa - Aa3 | 4.8 | 3.7 | 4.8 | 3.7 |
A1 | 48.9 | 41.6 | 48.2 | 40.0 |
Arbuthnot Latham & Co. Limited – Unrated | – | 5.2 | – | 5.2 |
53.7 | 50.5 | 53.0 | 48.9 |
2023 | 2022 | |
£million | £million | |
Gross loans and advances | 3,403.4 | 2,997.5 |
Less: allowances for impairment of loans and advances (Note 16) | (88.1) | (78.0) |
3,315.3 | 2,919.5 |
2023 | 2022 | |
£million | £million | |
Gross investment in finance lease receivables: | ||
– Not more than one year | 186.2 | 157.6 |
– Later than one year and no later than five years | 446.1 | 365.6 |
632.3 | 523.2 | |
Unearned future finance income on finance leases | (182.0) | (152.0) |
Net investment in finance leases | 450.3 | 371.2 |
The net investment in finance leases may be analysed as follows: | ||
– Not more than one year | 113.3 | 93.7 |
– Later than one year and no later than five years | 337.0 | 277.5 |
450.3 | 371.2 |
Not credit-impaired | Credit-impaired | |||||
Stage 1: | Stage 2: | Stage 3: | Gross loans and | |||
Subject to | Subject to | Subject to | advances to | Provision | ||
12-month ECL | lifetime ECL | lifetime ECL | Total provision | customers | coverage | |
£million | £million | £million | £million | £million | % | |
31 December 2023 | ||||||
Consumer Finance: | ||||||
Retail Finance | 12.0 | 11.8 | 8.3 | 32.1 | 1,255.3 | 2.6% |
Vehicle Finance: | ||||||
Voluntary termination provision | 6.7 | – | – | 6.7 | ||
Other impairment | 10.0 | 5.6 | 23.6 | 39.2 | ||
16.7 | 5.6 | 23.6 | 45.9 | 513.1 | 8.9% | |
Business Finance: | ||||||
Real Estate Finance | 0.3 | 0.7 | 7.0 | 8.0 | 1,251.8 | 0.6% |
Commercial Finance | 0.5 | 0.1 | 1.5 | 2.1 | 383.2 | 0.5% |
29.5 | 18.2 | 40.4 | 88.1 | 3,403.4 | 2.6% |
Not credit-impaired | Credit-impaired | |||||
Stage 1: | Stage 2: | Stage 3: | Gross loans and | |||
Subject to | Subject to | Subject to | advances to | Provision | ||
12-month ECL | lifetime ECL | lifetime ECL | Total provision | customers | coverage | |
£million | £million | £million | £million | £million | % | |
31 December 2022 | ||||||
Consumer Finance: | ||||||
Retail Finance | 12.7 | 9.8 | 5.7 | 28.2 | 1,082.7 | 2.6% |
Vehicle Finance: | ||||||
Voluntary termination provision | 3.7 | – | – | 3.7 | ||
Other impairment | 7.3 | 16.4 | 17.0 | 40.7 | ||
11.0 | 16.4 | 17.0 | 44.4 | 417.5 | 10.6% | |
Business Finance: | ||||||
Real Estate Finance | 0.3 | 1.1 | 2.0 | 3.4 | 1,118.9 | 0.3% |
Commercial Finance | 0.3 | 1.3 | 0.4 | 2.0 | 378.4 | 0.5% |
24.3 | 28.6 | 25.1 | 78.0 | 2,997.5 | 2.6% |
2023 | 2022 | |
£million | £million | |
Expected credit losses: impairment charge | 37.3 | 38.9 |
(Credit)/charge in respect of off balance sheet loan commitments (Note 29) | (0.3) | 0.2 |
Loans written off/(recovered) directly to the income statement ¹ | 6.2 | (0.1) |
43.2 | 39.0 | |
Of which: | ||
Continuing | 43.2 | 38.2 |
Discontinued (Note 10) | – | 0.8 |
2023 | 2022 | |
£million | £million | |
Specific overlays held against credit-impaired secured assets held within the Business Finance portfolio | (1.0) | 0.7 |
Management judgement in respect of: | ||
– Consumer Finance affordability | – | 2.5 |
– Vehicle Finance used car valuations | – | 1.3 |
– Vehicle Finance LGD on Stage 3 balances | (2.1) | – |
Other | 1.9 | (1.6) |
Expert credit judgements over the IFRS 9 model results | (1.2) | 2.9 |
Not credit-impaired | Credit-impaired | |||
Stage 1: | Stage 2: | Stage 3: | ||
Subject to | Subject to | Subject to | ||
12-month ECL | lifetime ECL | lifetime ECL | Total | |
£million | £million | £million | £million | |
At 1 January 2023 | 24.3 | 28.6 | 25.1 | 78.0 |
(Decrease)/increase due to change in credit risk | ||||
– Transfer to Stage 2 | (10.4) | 56.1 | – | 45.7 |
– Transfer to Stage 3 | (0.1) | (30.6) | 41.9 | 11.2 |
– Transfer to Stage 1 | 10.2 | (35.3) | – | (25.1) |
Passage of time | (9.1) | 3.5 | 3.7 | (1.9) |
New loans originated | 20.5 | – | – | 20.5 |
Matured and derecognised loans | (2.3) | (4.6) | (4.7) | (11.6) |
Changes to credit risk parameters | (5.3) | 0.5 | 0.3 | (4.5) |
Other adjustments | 3.0 | – | – | 3.0 |
Charge/(credit) to income statement | 6.5 | (10.4) | 41.2 | 37.3 |
Allowance utilised in respect of write-offs | (1.3) | – | (25.9) | (27.2) |
31 December 2023 | 29.5 | 18.2 | 40.4 | 88.1 |
Not credit-impaired | Credit-impaired | |||
Stage 1: | Stage 2: | Stage 3: | ||
Subject to | Subject to | Subject to | ||
12-month ECL | lifetime ECL | lifetime ECL | Total | |
£million | £million | £million | £million | |
At 1 January 2022 | 18.5 | 20.0 | 29.0 | 67.5 |
(Decrease)/increase due to change in credit risk | ||||
– Transfer to Stage 2 | (8.8) | 46.3 | – | 37.5 |
– Transfer to Stage 3 | (0.4) | (21.4) | 29.5 | 7.7 |
– Transfer to Stage 1 | 2.3 | (4.6) | - | (2.3) |
Passage of time | (6.3) | (0.7) | (2.5) | (9.5) |
New loans originated | 23.2 | – | – | 23.2 |
Matured and derecognised loans | (2.9) | (3.8) | (5.2) | (11.9) |
Changes to credit risk parameters | (2.9) | (7.2) | 1.9 | (8.2) |
Other adjustments | 2.4 | – | – | 2.4 |
Charge to income statement | 6.6 | 8.6 | 23.7 | 38.9 |
Allowance utilised in respect of write-offs | (0.8) | – | (27.6) | (28.4) |
31 December 2022 | 24.3 | 28.6 | 25.1 | 78.0 |
2023 | 2022 | |||||||
Stage 1 | Stage 2 | Stage 3 | Total | Stage 1 | Stage 2 | Stage 3 | Total | |
£million | £million | £million | £million | £million | £million | £million | £million | |
Business Finance: | ||||||||
Strong | 57.9 | – | – | 57.9 | 127.5 | – | – | 127.5 |
Good | 1,087.8 | 4.5 | – | 1,092.3 | 962.4 | 28.5 | – | 990.9 |
Satisfactory | 236.5 | 82.0 | 28.8 | 347.3 | 195.7 | 125.7 | 1.8 | 323.2 |
Weak | – | 59.3 | 78.2 | 137.5 | – | 40.2 | 15.5 | 55.7 |
1,382.2 | 145.8 | 107.0 | 1,635.0 | 1,285.6 | 194.4 | 17.3 | 1,497.3 | |
Consumer Finance: | ||||||||
Good | 706.0 | 58.9 | 10.1 | 775.0 | 601.5 | 77.6 | 6.0 | 685.1 |
Satisfactory | 596.5 | 54.4 | 18.4 | 669.3 | 495.3 | 60.5 | 9.3 | 565.1 |
Weak | 266.8 | 38.7 | 18.6 | 324.1 | 197.4 | 38.2 | 14.4 | 250.0 |
1,569.3 | 152.0 | 47.1 | 1,768.4 | 1,294.2 | 176.3 | 29.7 | 1,500.2 |
Not credit-impaired | Credit-impaired | |||
Stage 1: | Stage 2: | Stage 3: | ||
Subject to | Subject to | Subject to | ||
12-month ECL | lifetime ECL | lifetime ECL | Total | |
£million | £million | £million | £million | |
At 1 January 2022 | 18.6 | 20.3 | 22.0 | 60.9 |
(Decrease)/increase due to change in credit risk | ||||
– Transfer to Stage 2 | (8.8) | 46.3 | – | 37.5 |
– Transfer to Stage 3 | (0.4) | (21.4) | 29.5 | 7.7 |
– Transfer to Stage 1 | 2.3 | (4.6) | – | (2.3) |
Passage of time | (6.4) | (1.0) | (1.8) | (9.2) |
New loans originated | 23.2 | – | – | 23.2 |
Matured and derecognised loans | (2.9) | (3.8) | (5.2) | (11.9) |
Changes to credit risk parameters | (2.9) | (7.2) | 1.0 | (9.1) |
Other adjustments | 2.4 | – | (0.2) | 2.2 |
Charge to income statement | 6.5 | 8.3 | 23.3 | 38.1 |
Allowance utilised in respect of write-offs | (0.8) | – | (20.2) | (21.0) |
31 December 2022 | 24.3 | 28.6 | 25.1 | 78.0 |
December 2023 | UK unemployment rate – Annual Average | UK HPI – movement from December 2023 | |||||||
2024 | 2025 | 2026 | 5 Yr Average | 2024 | 2025 | 2026 | 5 Yr Average | ||
Scenario | Weightings | % | % | % | % | % | % | % | % |
Upside | 20% | 4.2 | 3.9 | 3.8 | 3.9 | (0.7) | 2.4 | 9.4 | 3.7 |
Base | 50% | 4.5 | 4.4 | 4.1 | 4.1 | (4.3) | (3.3) | 0.9 | 2.1 |
Downside | 25% | 5.4 | 6.5 | 7.1 | 6.5 | (10.4) | (13.8) | (14.3) | (0.9) |
Severe | 5% | 5.7 | 7.0 | 7.6 | 7.0 | (15.1) | (21.8) | (26.0) | (3.5) |
December 2022 | UK unemployment rate – Annual Average | UK HPI – movement from December 2022 | |||||||
2023 | 2024 | 2025 | 5 Yr Average | 2023 | 2024 | 2025 | 5 Yr Average | ||
Scenario | Weightings | % | % | % | % | % | % | % | % |
Upside | 20% | 4.1 | 4.0 | 3.8 | 3.8 | (5.2) | (6.3) | (2.0) | 1.9 |
Base | 50% | 4.4 | 4.4 | 4.0 | 4.1 | (8.4) | (11.4) | (9.2) | 0.4 |
Downside | 25% | 5.4 | 6.5 | 7.1 | 6.5 | (14.6) | (21.3) | (23.5) | (2.6) |
Severe | 5% | 5.6 | 7.0 | 7.6 | 6.9 | (19.2) | (28.8) | (34.3) | (5.2) |
2023 | 2022 | |||||||
Vehicle Finance | Retail Finance | Business Finance | Total Group | Vehicle Finance | Retail Finance | Business Finance | Total Group | |
Scenario | £million | £million | £million | £million | £million | £million | £million | £million |
Upside | (0.4) | (1.2) | (0.3) | (1.9) | (1.9) | (0.3) | (0.7) | (2.9) |
Base | (0.2) | (0.5) | (0.2) | (0.9) | (1.5) | 0.4 | (0.4) | (1.5) |
Downside | 0.5 | 1.5 | 0.4 | 2.4 | 0.9 | 3.0 | 0.9 | 4.8 |
Severe | 0.6 | 2.2 | 1.1 | 3.9 | 1.6 | 3.8 | 1.7 | 7.1 |
Notional | Assets | Liabilities | Notional | Assets | Liabilities | |
2023 | 2023 | 2023 | 2022 | 2022 | 2022 | |
£million | £million | £million | £million | £million | £million | |
Interest rate derivatives designated in fair value | ||||||
hedges | ||||||
In less than one year | 783.7 | 6.9 | (3.0) | 689.8 | 3.9 | (6.0) |
More than one year but less than three years | 859.4 | 13.2 | (9.0) | 718.5 | 15.4 | (16.1) |
More than three years but less than five years | 494.0 | 5.3 | (9.3) | 274.9 | 15.5 | (3.3) |
More than five years | - | - | - | 7.5 | – | – |
2,137.1 | 25.4 | (21.3) | 1,690.7 | 34.8 | (25.4) | |
Interest rate derivatives designated in cash flow | ||||||
hedges | ||||||
In less than one year | 4.7 | – | (0.2) | – | – | – |
More than one year but less than three years | 9.4 | – | (0.4) | 14.1 | – | (1.1) |
More than three years but less than five years | 2.4 | 0.1 | – | 2.4 | 0.1 | – |
16.5 | 0.1 | (0.6) | 16.5 | 0.1 | (1.1) | |
Foreign exchange derivatives | ||||||
In less than one year | 28.0 | – | (0.1) | 16.7 | – | (0.2) |
2,181.6 | 25.5 | (22.0) | 1,723.9 | 34.9 | (26.7) |
Accumulated amount | Accumulated amount | |||
Carry amount of | of fair value adjustments | Carry amount of | of fair value adjustments | |
hedged item | in the hedged items | hedged item | in the hedged items | |
Asset/(liability) | (Liability)/asset | Asset/(liability) | (Liability)/asset | |
2023 | 2023 | 2022 | 2022 | |
£million | £million | £million | £million | |
ASSETS | ||||
Interest rate fair value hedges | ||||
Loans and advances to customers | ||||
Fixed rate Real Estate Finance loans | 565.5 | (3.5) | 430.7 | (22.3) |
Fixed rate Vehicle Finance loans | 130.5 | (0.3) | 110.5 | (4.0) |
Fixed rate Retail Finance loans | 393.0 | (0.1) | 249.2 | (5.7) |
1,089.0 | (3.9) | 790.4 | (32.0) | |
Interest rate cash flow hedges | ||||
Cash and Bank of England reserve account | ||||
Bank of England reserve | 16.5 | N/A | 16.5 | N/A |
1,105.5 | (3.9) | 806.9 | (32.0) | |
LIABILITIES | ||||
Interest rate fair value hedges | ||||
Deposits from customers | ||||
Fixed rate customer deposits | (957.6) | 3.6 | (900.3) | 23.0 |
Subordinated liabilities | ||||
Fixed rate Tier 2 regulatory capital | (90.0) | (2.2) | – | – |
(1,047.6) | 1.4 | (900.3) | 23.0 |
Gross amount | Master | Net amounts | ||
reported on | netting | Financial | after | |
balance sheet | arrangements | collateral | offsetting | |
£million | £million | £million | £million | |
31 December 2023 | ||||
Derivative financial assets | ||||
Interest rate derivatives | 25.5 | (21.9) | (3.5) | 0.1 |
25.5 | (21.9) | (3.5) | 0.1 | |
Derivative financial liabilities | ||||
Interest rate derivatives | (21.9) | 21.9 | – | – |
Foreign exchange derivatives | (0.1) | – | 0.2 | 0.1 |
(22.0) | 21.9 | 0.2 | 0.1 |
Gross amount | Master | |||
reported on | netting | Financial | Net amounts | |
balance sheet | arrangements | collateral | after offsetting | |
£million | £million | £million | £million | |
31 December 2022 | ||||
Derivative financial assets | ||||
Interest rate derivatives | 34.9 | (26.5) | (7.7) | 0.7 |
34.9 | (26.5) | (7.7) | 0.7 | |
Derivative financial liabilities | ||||
Interest rate derivatives | (26.5) | 26.5 | – | – |
Foreign exchange derivatives | (0.2) | – | – | (0.2) |
(26.7) | 26.5 | – | (0.2) |
Group | Company | |
£million | £million | |
1 January 2022 | 4.7 | 5.7 |
Disposal | (3.3) | (3.3) |
Transfer to property, plant and equipment | (1.4) | (1.4) |
At 31 December 2022 | – | 1.0 |
Revaluation | – | (0.1) |
At 31 December 2023 | – | 0.9 |
Computer | ||||
Freehold land | Leasehold | and other | ||
and buildings | property | equipment | Total | |
£million | £million | £million | £million | |
Cost or valuation | ||||
At 1 January 2022 | 6.9 | 0.1 | 9.3 | 16.3 |
Land and buildings prior year restatement | ||||
(see Note 1.3) | 1.8 | – | – | 1.8 |
At 1 January 2022 (as restated) | 8.7 | 0.1 | 9.3 | 18.1 |
Additions | – | – | 1.0 | 1.0 |
Disposals | – | (0.1) | (3.4) | (3.5) |
Transfer from investment properties | 1.4 | – | – | 1.4 |
At 31 December 2022 | 10.1 | – | 6.9 | 17.0 |
Additions | – | – | 2.2 | 2.2 |
Disposals | – | – | (1.4) | (1.4) |
At 31 December 2023 | 10.1 | – | 7.7 | 17.8 |
Accumulated depreciation | ||||
At 1 January 2022 | – | – | (7.0) | (7.0) |
Land and buildings prior year restatement | ||||
(see Note 1.3) | (2.3) | – | – | (2.3) |
At 1 January 2022 (as restated) | (2.3) | – | (7.0) | (9.3) |
Depreciation charge | (0.1) | – | (1.1) | (1.2) |
Disposals | – | – | 3.2 | 3.2 |
At 31 December 2022 | (2.4) | – | (4.9) | (7.3) |
Depreciation charge | (0.1) | – | (0.8) | (0.9) |
Disposals | – | – | 1.2 | 1.2 |
At 31 December 2023 | (2.5) | – | (4.5) | (7.0) |
Net book amount | ||||
At 31 December 2022 | 7.7 | – | 2.0 | 9.7 |
At 31 December 2023 | 7.6 | – | 3.2 | 10.8 |
Computer | |||
Freehold | and other | ||
property | equipment | Total | |
£million | £million | £million | |
Cost or valuation | |||
At 1 January 2022 | 2.1 | 6.4 | 8.5 |
Land and buildings prior year restatement | |||
(see Note 1.3) | 0.3 | – | 0.3 |
At 1 January 2022 (as restated) | 2.4 | 6.4 | 8.8 |
Additions | – | 0.3 | 0.3 |
Disposals | – | (0.5) | (0.5) |
Transfer from investment properties | 1.4 | – | 1.4 |
At 31 December 2022 | 3.8 | 6.2 | 10.0 |
Additions | – | 2.1 | 2.1 |
Disposals | – | (1.2) | (1.2) |
At 31 December 2023 | 3.8 | 7.1 | 10.9 |
Accumulated depreciation | |||
At 1 January 2022 | – | (4.8) | (4.8) |
Land and buildings prior year restatement | |||
(see Note 1.3) | (0.1) | – | (0.1) |
At 1 January 2022 (as restated) | (0.1) | (4.8) | (4.9) |
Depreciation charge | – | (0.7) | (0.7) |
Disposals | – | 0.5 | 0.5 |
At 31 December 2022 | (0.1) | (5.0) | (5.1) |
Depreciation charge | (0.1) | (0.5) | (0.6) |
Disposals | – | 1.1 | 1.1 |
At 31 December 2023 | (0.2) | (4.4) | (4.6) |
Net book amount | |||
At 31 December 2022 | 3.7 | 1.2 | 4.9 |
At 31 December 2023 | 3.6 | 2.7 | 6.3 |
Group | Company | |||||
Leasehold | Leased motor | Leasehold | Leased motor | |||
property | vehicles | Total | property | vehicles | Total | |
£million | £million | £million | £million | £million | £million | |
Cost | ||||||
At 1 January 2022 | 4.4 | 0.3 | 4.7 | 3.1 | 0.2 | 3.3 |
Additions | – | 0.5 | 0.5 | – | 0.2 | 0.2 |
Disposals | (1.3) | (0.2) | (1.5) | – | (0.2) | (0.2) |
At 31 December 2022 | 3.1 | 0.6 | 3.7 | 3.1 | 0.2 | 3.3 |
Additions | 0.8 | 0.2 | 1.0 | 0.8 | 0.1 | 0.9 |
At 31 December 2023 | 3.9 | 0.8 | 4.7 | 3.9 | 0.3 | 4.2 |
Accumulated depreciation | ||||||
At 1 January 2022 | (2.2) | (0.3) | (2.5) | (1.6) | (0.2) | (1.8) |
Depreciation charge | (0.6) | (0.1) | (0.7) | (0.4) | – | (0.4) |
Disposals | 0.8 | 0.2 | 1.0 | – | 0.2 | 0.2 |
At 31 December 2022 | (2.0) | (0.2) | (2.2) | (2.0) | – | (2.0) |
Depreciation charge | (0.5) | (0.2) | (0.7) | (0.5) | (0.1) | (0.6) |
At 31 December 2023 | (2.5) | (0.4) | (2.9) | (2.5) | (0.1) | (2.6) |
Net book amount | ||||||
At 31 December 2022 | 1.1 | 0.4 | 1.5 | 1.1 | 0.2 | 1.3 |
At 31 December 2023 | 1.4 | 0.4 | 1.8 | 1.4 | 0.2 | 1.6 |
Other | ||||
Computer | intangible | |||
Goodwill | software | assets | Total | |
£million | £million | £million | £million | |
Cost or valuation | ||||
At 1 January 2022 | 1.0 | 17.3 | 2.2 | 20.5 |
Additions | – | 1.7 | – | 1.7 |
Disposals | – | (1.8) | – | (1.8) |
At 31 December 2022 | 1.0 | 17.2 | 2.2 | 20.4 |
Additions | – | 0.5 | – | 0.5 |
At 31 December 2023 | 1.0 | 17.7 | 2.2 | 20.9 |
Accumulated amortisation | ||||
At 1 January 2022 | – | (11.6) | (2.0) | (13.6) |
Amortisation charge | – | (1.2) | (0.2) | (1.4) |
Disposals | – | 1.2 | – | 1.2 |
At 31 December 2022 | – | (11.6) | (2.2) | (13.8) |
Amortisation charge | – | (1.2) | – | (1.2) |
At 31 December 2023 | – | (12.8) | (2.2) | (15.0) |
Net book amount | ||||
At 31 December 2022 | 1.0 | 5.6 | – | 6.6 |
At 31 December 2023 | 1.0 | 4.9 | – | 5.9 |
Computer | |||
Goodwill | software | Total | |
£million | £million | £million | |
Cost or valuation | |||
At 1 January 2022 | 0.3 | 12.4 | 12.7 |
Additions | – | 0.1 | 0.1 |
At 31 December 2022 | 0.3 | 12.5 | 12.8 |
Additions | – | 0.1 | 0.1 |
At 31 December 2023 | 0.3 | 12.6 | 12.9 |
Accumulated amortisation | |||
At 1 January 2022 | – | (7.3) | (7.3) |
Amortisation charge | – | (1.1) | (1.1) |
At 31 December 2022 | – | (8.4) | (8.4) |
Amortisation charge | – | (1.0) | (1.0) |
At 31 December 2023 | – | (9.4) | (9.4) |
Net book amount | |||
At 31 December 2022 | 0.3 | 4.1 | 4.4 |
At 31 December 2023 | 0.3 | 3.2 | 3.5 |
2023 | 2022 | |
Cost and net book value | £million | £million |
At 1 January | 5.7 | 4.3 |
Addition – Investment in AppToPay Ltd | – | 1.0 |
Equity contributions to subsidiaries in respect of share options | 0.2 | 0.4 |
At 31 December | 5.9 | 5.7 |
Company number | Principal activity | |
Owned directly | ||
AppToPay Ltd | 11204449 | Non-trading |
Debt Managers (Services) Limited | 08092808 | Debt management |
Secure Homes Services Limited | 01404439 | Property rental |
STB Leasing Limited | 01648384 | Non-trading |
V12 Finance Group Limited | 07498951 | Holding company |
Owned indirectly via an intermediate holding company | ||
V12 Personal Finance Limited | 05418233 | Dormant |
V12 Retail Finance Limited | 04585692 | Sourcing and servicing of unsecured loans |
Group | Group | Company | Company | |
2023 | 2022 | 2023 | 2022 | |
£million | £million | £million | £million | |
Deferred tax assets: | ||||
Other short-term timing differences | 4.3 | 5.6 | 4.3 | 5.3 |
At 31 December | 4.3 | 5.6 | 4.3 | 5.3 |
Deferred tax assets: | ||||
At 1 January | 5.6 | 6.9 | 5.3 | 6.8 |
Land and buildings prior year restatement | ||||
(see Note 1.3) | – | 0.3 | – | 0.1 |
At 1 January (as restated) | 5.6 | 7.2 | 5.3 | 6.9 |
Income statement | (1.2) | (1.8) | (0.9) | (1.8) |
Other comprehensive income | (0.1) | 0.2 | (0.1) | 0.2 |
At 31 December | 4.3 | 5.6 | 4.3 | 5.3 |
Group | Group | Company | Company | |
2023 | 2022 | 2023 | 2022 | |
£million | £million | £million | £million | |
Gross amounts due from related companies | – | – | 4.8 | 3.1 |
less: allowances for impairment of amounts due from related companies | – | – | (2.1) | – |
Amounts due from related companies | – | – | 2.7 | 3.1 |
Other receivables | 2.4 | 1.7 | 2.3 | 1.5 |
Cloud software development prepayment | 4.4 | 4.7 | 4.4 | 4.7 |
Other prepayments and accrued income | 6.1 | 7.0 | 5.0 | 5.8 |
12.9 | 13.4 | 14.4 | 15.1 |
Group | Group | |
2023 | 2022 | |
£million | £million | |
Amounts due under the Bank of England’s liquidity support operations (Term Funding Scheme with | 390.0 | 390.0 |
additional incentives for SMEs (‘TFSME’)) | ||
Amounts due to other credit institutions | 6.8 | 7.7 |
Accrued interest | 5.2 | 2.8 |
402.0 | 400.5 |
2023 | 2022 | |
£million | £million | |
Access accounts | 521.3 | 178.1 |
Fixed term bonds | 1,546.6 | 1,414.0 |
Notice accounts | 174.3 | 500.7 |
ISAs | 629.6 | 421.8 |
2,871.8 | 2,514.6 |
Group | Group | Company | Company | |
2023 | 2022 | 2023 | 2022 | |
£million | £million | £million | £million | |
At 1 January | 2.1 | 3.1 | 1.9 | 2.3 |
New leases | 1.0 | 0.5 | 0.9 | 0.2 |
Lease termination | – | (0.6) | – | – |
Payments | (0.9) | (1.0) | (0.8) | (0.7) |
Interest expense | 0.1 | 0.1 | 0.1 | 0.1 |
At 31 December | 2.3 | 2.1 | 2.1 | 1.9 |
Lease liabilities – Gross | ||||
– No later than one year | 0.9 | 0.7 | 0.9 | 0.7 |
– Later than one year and no later than five years | 1.5 | 1.5 | 1.3 | 1.3 |
2.4 | 2.2 | 2.2 | 2.0 | |
Less: Future finance expense | (0.1) | (0.1) | (0.1) | (0.1) |
Lease liabilities – Net | 2.3 | 2.1 | 2.1 | 1.9 |
Lease liabilities – Gross | ||||
– No later than one year | 0.9 | 0.7 | 0.9 | 0.7 |
– Later than one year and no later than five years | 1.4 | 1.4 | 1.2 | 1.2 |
2.3 | 2.1 | 2.1 | 1.9 |
Group | Group | Company | Company | |
2023 | 2022 | 2023 | 2022 | |
£million | £million | £million | £million | |
Other payables | 25.9 | 68.1 | 23.7 | 65.0 |
Amounts due to related companies | – | – | 10.5 | 12.4 |
Accruals and deferred income | 11.8 | 10.0 | 10.5 | 8.5 |
37.7 | 78.1 | 44.7 | 85.9 |
Group | Company | |||||
ECL allowance on | ECL allowance on | |||||
loan commitments | Other | Total | loan commitments | Other | Total | |
£million | £million | £million | £million | £million | £million | |
Balance at 1 January 2022 | 0.9 | 0.4 | 1.3 | 0.9 | 0.4 | 1.3 |
Charge to income statement | 0.2 | 1.9 | 2.1 | 0.2 | 1.4 | 1.6 |
Utilised | – | (0.9) | (0.9) | – | (0.9) | (0.9) |
Balance at 31 December 2022 | 1.1 | 1.4 | 2.5 | 1.1 | 0.9 | 2.0 |
(Credit)/charge to income statement | (0.3) | 8.5 | 8.2 | (0.3) | 7.2 | 6.9 |
Utilised | – | (4.7) | (4.7) | – | (3.3) | (3.3) |
Balance at 31 December 2023 | 0.8 | 5.2 | 6.0 | 0.8 | 4.8 | 5.6 |
2023 | 2022 | |
£million | £million | |
Notes at par value | 90.0 | 50.0 |
Unamortised issue costs | (0.9) | (0.1) |
Accrued interest | 4.0 | 1.2 |
93.1 | 51.1 |
2023 | 2022 | |
£million | £million | |
Consumer Finance | ||
Retail Finance | 91.6 | 97.2 |
Vehicle Finance | 1.3 | 1.2 |
Business Finance | ||
Real Estate Finance | 58.9 | 53.1 |
Commercial Finance | 149.5 | 146.5 |
301.3 | 298.0 |
Number | £million | |
At 1 January 2022 | 18,647,805 | 7.5 |
Issued during 2022 | 43,629 | – |
At 31 December 2022 | 18,691,434 | 7.5 |
Issued during 2023 | 326,361 | 0.1 |
At 31 December 2023 | 19,017,795 | 7.6 |
Group | Group | Company | Company | |
2023 | 2022 | 2023 | 2022 | |
£million | £million | £million | £million | |
Cash flow hedge reserve | (0.3) | (0.8) | (0.3) | (0.8) |
Own shares | (1.4) | (0.3) | (1.4) | (0.3) |
(1.7) | (1.1) | (1.7) | (1.1) |
Nominal | Nominal | |||
value | value | |||
2023 | 2023 | 2022 | 2022 | |
Employee Benefit Trust (‘EBT’) | Number | £million | Number | £million |
At 1 January | 37,501 | – | – | – |
Shares acquired | 188,835 | 0.1 | 37,501 | – |
Shares disposed | (9,864) | – | – | – |
At 31 December | 216,472 | 0.1 | 37,501 | – |
Market value (£million) | 1.5 | 0.3 | ||
Accounting value (£million) | 1.4 | 0.3 | ||
Percentage of called up share capital | 1.1% | 0.2% |
Weighted | Weighted | ||||||||
average | average | ||||||||
Forfeited | exercise price | exercise price | |||||||
lapsed and | Vested and | of options | of options | ||||||
Granted | cancelled | Exercised | Outstanding at | exercisable at | outstanding at | outstanding at | |||
Outstanding at | during the | during the | during the | 31 December | 31 December | 31 December | 31 December | ||
1 January 2023 | year | year | year | 2023 | 2023 | Vesting | 2023 | 2022 | |
Number | Number | Number | Number | Number | Number | dates | £ | £ | |
Equity settled | |||||||||
2017 Long-Term | |||||||||
Incentive Plan | 611,353 | 281,282 | (161,233) | (13,304) | 718,098 | 12,336 2024-2028 | 0.40 | 0.40 | |
2017 Sharesave Plan | 545,479 | 303,937 | (123,809) | (321,694) | 403,913 | 44,843 2024-2026 | 5.93 | 6.24 | |
2017 Deferred Bonus Plan | 49,807 | 39,953 | – | (1,227) | 88,533 | 18,389 2024-2026 | 0.40 | 0.40 | |
1,206,639 625,172 (285,042) (336,225) 1,210,544 | 75,568 | 2.25 | 3.04 | ||||||
Weighted average | |||||||||
exercise price | 3.04 | 2.85 | 3.56 | 5.10 | 2.25 | 3.31 | |||
Cash settled | |||||||||
‘Phantom’ | |||||||||
share option scheme | 78,167 | – | (40,167) | – | 38,000 | 38,000 | 2019 | 25.00 | 25.00 |
Group | Group | Company | Company | |
2023 | 2022 | 2023 | 2022 | |
£million | £million | £million | £million | |
Expense incurred in relation to share-based payments | 1.1 | 1.8 | 0.9 | 1.4 |
Awarded during | Awarded during | |
2023 | 2022 | |
Share price at grant date | £6.70 | £12.40 |
Exercise price | £0.40 | £0.40 |
Expected dividend yield | 5.20% | 4.39% |
Expected stock price volatility | 42.93% | 47.27% |
Risk free interest rate | 3.44% | 1.47% |
Average expected life (years) | 3.00 | 3.00 |
Original grant date valuation | £5.37 | £10.49 |
Awarded during | |||
Awarded during | 2023 | ||
2023 | Two year | ||
No holding | holding | Awarded during | |
period | period | 2022 | |
Share price at grant date | £6.70 | £6.70 | £12.40 |
Exercise price | £0.40 | £0.40 | £0.40 |
Expected dividend yield | 5.20% | 5.20% | 4.39% |
Expected stock price volatility | 40.0% | 40.0% | 46.87% |
Risk free interest rate | 3.49% | 3.42% | 1.50% |
Average expected life (years) | 3.00 | 5.00 | 3.00 |
Original grant date valuation | £2.98 | £2.69 | £7.43 |
Awarded during | Awarded during | |
2023 | 2022 | |
Share price at grant date | £6.30 | £9.62 |
Exercise price | £5.43 | £8.10 |
Expected stock price volatility | 37.25% | 48.47% |
Expected dividend yield | 5.20% | 4.39% |
Risk free interest rate | 4.52% | 3.24% |
Average expected life (years) | 3.00 | 3.00 |
Original grant date valuation | £1.63 | £3.14 |
Awards granted | Awards granted | Awards granted | ||
Vesting after | Vesting after | Vesting after | Awards | |
one year | two years | three years | granted | |
Number | Number | Number | Total | |
At 1 January 2022 | 5,727 | 6,836 | 7,123 | 19,686 |
Granted | 12,779 | 12,779 | 12,786 | 38,344 |
Exercised | (5,727) | (2,496) | – | (8,223) |
At 31 December 2022 | 12,779 | 17,119 | 19,909 | 49,807 |
Granted | 13,315 | 13,315 | 13,323 | 39,953 |
Exercised | (401) | – | (826) | (1,227) |
At 31 December 2023 | 25,693 | 30,434 | 32,406 | 88,533 |
Vested and exercisable | 12,378 | 4,340 | 1,671 | 18,389 |
Granted in 2023 | Granted in 2023 | Granted in 2023 | |
Awards vesting | Awards vesting | Awards vesting | |
after one year | after two years | after three years | |
Share price at grant date | £6.70 | £6.70 | £6.70 |
Exercise price | £0.40 | £0.40 | £0.40 |
Expected dividend yield | 5.20% | 5.20% | 5.20% |
Expected stock price volatility | 44.41% | 38.77% | 42.93% |
Risk free interest rate | 3.97% | 3.40% | 3.44% |
Average expected life (years) | 1.00 | 2.00 | 3.00 |
Original grant date valuation | £5.98 | £5.66 | £5.37 |
Granted in 2022 | Granted in 2022 | Granted in 2022 | |
Awards vesting | Awards vesting | Awards vesting | |
after one years | after two years | after three years | |
Share price at grant date | £12.40 | £12.40 | £12.40 |
Exercise price | £0.40 | £0.40 | £0.40 |
Expected dividend yield | 4.39% | 4.39% | 4.39% |
Expected stock price volatility | 32.04% | 42.03% | 47.27% |
Risk free interest rate | 1.39% | 1.46% | 1.47% |
Average expected life (years) | 1.00 | 2.00 | 3.00 |
Original grant date valuation | £11.47 | £10.97 | £10.49 |
Group | Group | Company | Company | |
2023 | 2022 | 2023 | 2022 | |
£million | £million | £million | £million | |
Cash and Bank of England reserve account | 351.6 | 370.1 | 351.6 | 370.1 |
Loans and advances to banks (Note 13) | 53.7 | 50.5 | 53.0 | 48.9 |
Debt securities | – | – | – | – |
Less: | ||||
Cash ratio deposit | (4.8) | (3.7) | (4.8) | (3.7) |
Collateral margin account | (0.2) | – | (0.2) | – |
(5.0) | (3.7) | (5.0) | (3.7) | |
Cash and cash equivalents | 400.3 | 416.9 | 399.6 | 415.3 |
Stage 1 | Stage 2 | Stage 3 | Total gross | |||
loans and | ||||||
<= 30 days | > 30 days | advances to | ||||
past due | past due | Total | customers | |||
£million | £million | £million | £million | £million | £million | |
31 December 2023 | ||||||
Consumer Finance | ||||||
Retail Finance | 1,149.2 | 92.9 | 4.4 | 97.3 | 8.8 | 1,255.3 |
Vehicle Finance | 420.1 | 34.3 | 20.4 | 54.7 | 38.3 | 513.1 |
Business Finance | ||||||
Real Estate Finance | 1,024.9 | 134.4 | 1.5 | 135.9 | 91.0 | 1,251.8 |
Commercial Finance | 357.3 | 9.9 | – | 9.9 | 16.0 | 383.2 |
Total drawn exposure | 2,951.5 | 271.5 | 26.3 | 297.8 | 154.1 | 3,403.4 |
Off balance sheet | ||||||
Loan commitments | 299.1 | 2.2 | – | 2.2 | – | 301.3 |
Total gross exposure | 3,250.6 | 273.7 | 26.3 | 300.0 | 154.1 | 3,704.7 |
Less: | ||||||
Impairment allowance | (29.5) | (10.5) | (7.7) | (18.2) | (40.4) | (88.1) |
Provision for loan commitments | (0.8) | – | – | – | – | (0.8) |
Total net exposure | 3,220.3 | 263.2 | 18.6 | 281.8 | 113.7 | 3,615.8 |
Stage 1 | Stage 2 | Stage 3 | Total gross | |||
loans and | ||||||
<= 30 days | > 30 days | advances to | ||||
past due | past due | Total | Total | customers | ||
£million | £million | £million | £million | £million | £million | |
31 December 2022 | ||||||
Consumer Finance | ||||||
Retail Finance | 987.4 | 85.4 | 3.8 | 89.2 | 6.1 | 1,082.7 |
Vehicle Finance | 306.8 | 83.3 | 3.8 | 87.1 | 23.6 | 417.5 |
Business Finance | ||||||
Real Estate Finance | 957.9 | 122.9 | 21.3 | 144.2 | 16.8 | 1,118.9 |
Commercial Finance | 327.7 | 50.2 | – | 50.2 | 0.5 | 378.4 |
Total drawn exposure | 2,579.8 | 341.8 | 28.9 | 370.7 | 47.0 | 2,997.5 |
Off balance sheet | ||||||
Loan commitments | 298.0 | – | – | – | – | 298.0 |
Total gross exposure | 2,877.8 | 341.8 | 28.9 | 370.7 | 47.0 | 3,295.5 |
Less: | ||||||
Impairment allowance | (24.3) | (23.9) | (4.7) | (28.6) | (25.1) | (78.0) |
Provision for loan commitments | (1.1) | – | – | – | – | (1.1) |
Total net exposure | 2,852.4 | 317.9 | 24.2 | 342.1 | 21.9 | 3,216.4 |
£million | £million | |
2023 | 2022 | |
Central England | 99.5 | 101.9 |
Greater London | 709.5 | 689.7 |
Northern England | 89.2 | 68.7 |
South East England (excl. Greater London) | 233.3 | 189.5 |
South West England | 40.7 | 20.4 |
Scotland, Wales and Northern Ireland | 79.6 | 48.7 |
Gross loans and receivables | 1,251.8 | 1,118.9 |
Allowance for impairment | (8.0) | (3.4) |
Total | 1,243.8 | 1,115.5 |
2023 | 2022 | |
£million | £million | |
Market value sensitivity | ||
+200bp parallel shift in yield curve | 2.5 | 1.8 |
-200bp parallel shift in yield curve | (2.7) | (1.9) |
Earnings at risk sensitivity | ||
+100bp parallel shift in yield curve | 1.2 | 1.2 |
-100bp parallel shift in yield curve | (1.2) | (1.2) |
Not more | More than three | More than | ||||
Gross nominal | than three | months but less | one year but less | More than | ||
Carrying amount | outflow | months | than one year | than five years | five years | |
£million | £million | £million | £million | £million | £million | |
At 31 December 2023 | ||||||
Due to banks | 402.0 | 435.9 | 12.1 | 15.4 | 408.4 | – |
Deposits from customers | 2,871.8 | 2,949.5 | 1,532.0 | 806.7 | 608.9 | 1.9 |
Subordinated liabilities | 93.1 | 148.5 | 5.9 | 5.9 | 136.7 | – |
Lease liabilities | 2.3 | 2.4 | 0.2 | 0.7 | 1.5 | – |
Other financial liabilities | 25.9 | 25.9 | 25.9 | – | – | – |
3,395.1 | 3,562.2 | 1,576.1 | 828.7 | 1,155.5 | 1.9 | |
Derivative financial liabilities | 22.0 | 23.4 | 2.8 | 5.6 | 15.0 | – |
3,417.1 | 3,585.6 | 1,578.9 | 834.3 | 1,170.5 | 1.9 |
Not more | More than three | More than | ||||
Gross nominal | than three | months but less | one year but less | More than | ||
Carrying amount | outflow | months | than one year | than five years | five years | |
£million | £million | £million | £million | £million | £million | |
At 31 December 2022 | ||||||
Due to banks | 400.5 | 438.7 | 10.6 | 10.2 | 417.9 | – |
Deposits from customers | 2,514.6 | 2,565.0 | 956.7 | 1,030.0 | 577.2 | 1.1 |
Subordinated liabilities | 51.1 | 53.4 | 0.8 | 52.6 | – | – |
Lease liabilities | 2.1 | 2.2 | 0.2 | 0.5 | 1.5 | – |
Other financial liabilities | 68.1 | 68.1 | 68.1 | – | – | – |
3,036.4 | 3,127.4 | 1,036.4 | 1,093.3 | 996.6 | 1.1 | |
Derivative financial liabilities | 26.7 | 27.5 | 4.4 | 12.2 | 10.9 | – |
3,063.1 | 3,154.9 | 1,040.8 | 1,105.5 | 1,007.5 | 1.1 |
Not more | More than three | More than | ||||
Gross nominal | than three | months but less | one year but less | More than | ||
Carrying amount | outflow | months | than one year | than five years | five years | |
£million | £million | £million | £million | £million | £million | |
At 31 December 2023 | ||||||
Lease liabilities | 2.1 | 2.1 | 0.2 | 0.7 | 1.2 | – |
Other financial liabilities | 34.2 | 34.2 | 34.2 | – | – | – |
Non-derivative financial liabilities | 3,403.2 | 3,570.2 | 1,584.4 | 828.7 | 1,155.2 | 1.9 |
Total | 3,425.2 | 3,593.6 | 1,587.2 | 834.3 | 1,170.2 | 1.9 |
Not more | More than three | More than | ||||
Gross nominal | than three | months but less | one year but less | More than | ||
Carrying amount | outflow | months | than one year | than five years | five years | |
£million | £million | £million | £million | £million | £million | |
At 31 December 2022 | ||||||
Lease liabilities | 1.9 | 2.0 | 0.2 | 0.5 | 1.3 | – |
Other financial liabilities | 77.4 | 77.4 | 77.4 | – | – | – |
Non-derivative financial liabilities | 3,045.5 | 3,136.5 | 1,045.7 | 1,093.3 | 996.4 | 1.1 |
Total | 3,072.2 | 3,164.0 | 1,050.1 | 1,105.5 | 1,007.3 | 1.1 |
Restated¹ | ||
2023 | 2022 | |
£million | £million | |
(unaudited) | (unaudited) | |
CET 1 | ||
Share capital | 7.6 | 7.5 |
Share premium | 83.8 | 82.2 |
Retained earnings | 254.8 | 237.8 |
Own shares | (1.4) | (0.3) |
IFRS 9 transition adjustments (See below for further details) | 2.1 | 11.7 |
Goodwill | (1.0) | (1.0) |
Intangible assets net of attributable deferred tax | (4.9) | (5.6) |
CET 1 capital before foreseeable dividend | 341.0 | 332.3 |
Foreseeable dividend | (3.1) | (5.4) |
CET 1 and Tier 1 capital | 337.9 | 326.9 |
Tier 2 | ||
Subordinated liabilities | 89.1 | 49.9 |
Less ineligible portion | (29.4) | – |
Total Tier 2 capital 2 | 59.7 | 49.9 |
Own funds | 397.6 | 376.8 |
Reconciliation to total equity: | ||
IFRS 9 transition adjustments | (2.1) | (11.7) |
Eligible subordinated liabilities | (59.7) | (49.9) |
Cash flow hedge reserve | (0.3) | (0.8) |
Goodwill and other intangible assets net of attributable deferred tax | 5.9 | 6.6 |
Foreseeable dividend | 3.1 | 5.4 |
Total equity | 344.5 | 326.4 |
Total carrying | Total carrying | |||||
amount | Fair value | Fair value | amount | Fair value | Fair value | |
£million | £million | hierarchy level | £million | £million | hierarchy level | |
2023 | 2023 | 2023 | 2022 | 2022 | 2022 | |
Cash and Bank of England reserve account | 351.6 | 351.6 | Level 1 | 370.1 | 370.1 | Level 1 |
Loans and advances to banks | 53.7 | 53.7 | Level 2 | 50.5 | 50.5 | Level 2 |
Loans and advances to customers | 3,315.3 | 3,279.7 | Level 3 | 2,919.5 | 2,895.6 | Level 3 |
Derivative financial instruments | 25.5 | 25.5 | Level 2 | 34.9 | 34.9 | Level 2 |
Other financial assets | 2.4 | 2.4 | Level 3 | 1.7 | 1.7 | Level 3 |
3,748.5 | 3,712.9 | 3,376.7 | 3,352.8 | |||
Due to banks | 402.0 | 402.0 | Level 2 | 400.5 | 400.5 | Level 2 |
Deposits from customers | 2,871.8 | 2,850.1 | Level 3 | 2,514.6 | 2,494.0 | Level 3 |
Derivative financial instruments | 22.0 | 22.0 | Level 2 | 26.7 | 26.7 | Level 2 |
Lease liabilities | 2.3 | 2.3 | Level 3 | 2.1 | 2.1 | Level 3 |
Other financial liabilities | 25.9 | 25.9 | Level 3 | 68.1 | 68.1 | Level 3 |
Subordinated liabilities | 93.1 | 94.8 | Level 3 | 51.1 | 43.5 | Level 2 |
3,417.1 | 3,397.1 | 3,063.1 | 3,034.9 |
Total carrying | Total carrying | |||||
amount | Fair value | Fair value | amount | Fair value | Fair value | |
£million | £million | hierarchy level | £million | £million | hierarchy level | |
2023 | 2023 | 2023 | 2022 | 2022 | 2022 | |
At 31 December 2023 | ||||||
Cash and Bank of England reserve account | 351.6 | 351.6 | Level 1 | 370.1 | 370.1 | Level 1 |
Loans and advances to banks | 53.0 | 53.0 | Level 2 | 48.9 | 48.9 | Level 2 |
Loans and advances to customers | 3,315.3 | 3,279.7 | Level 3 | 2,919.5 | 2,895.6 | Level 3 |
Derivative financial instruments | 25.5 | 25.5 | Level 2 | 34.9 | 34.9 | Level 2 |
Other financial assets | 5.0 | 5.0 | Level 3 | 4.6 | 4.6 | Level 3 |
3,750.4 | 3,714.8 | 3,378.0 | 3,354.1 | |||
Due to banks | 402.0 | 402.0 | Level 2 | 400.5 | 400.5 | Level 2 |
Deposits from customers | 2,871.8 | 2,850.1 | Level 3 | 2,514.6 | 2,494.0 | Level 3 |
Derivative financial instruments | 22.0 | 22.0 | Level 2 | 26.7 | 26.7 | Level 2 |
Lease liabilities | 2.1 | 2.1 | Level 3 | 1.9 | 1.9 | Level 3 |
Other financial liabilities | 34.2 | 34.2 | Level 3 | 77.4 | 77.4 | Level 3 |
Subordinated liabilities | 93.1 | 94.8 | Level 3 | 51.1 | 43.5 | Level 2 |
3,425.2 | 3,405.2 | 3,072.2 | 3,044.0 |
2023 | 2022 | |
£million | £million | |
Interest income and similar income | (28.8) | (26.2) |
Gain on sale of defaulted debt | – | 0.2 |
Operating expenses | (0.4) | (0.4) |
Waiver of intercompany balance | – | (0.2) |
Allowances for impairment of amounts due from related companies | (2.1) | – |
Investment income | 10.2 | 14.0 |
(21.1) | (12.6) | |
Equity contribution to subsidiaries re. share-based payments | 0.2 | 0.4 |
Company | Company | |
2023 | 2022 | |
£million | £million | |
Amounts receivable from subsidiary undertakings | 2.7 | 3.1 |
Amounts due to subsidiary undertakings | (10.5) | (12.4) |
(7.8) | (9.3) |
Average | Tax paid | ||||||
Nature | Turnover | number of FTE | Profit before tax | on profit | |||
Name | of activity | Location | £million | employees | £million | £million | |
Banking | |||||||
31 December 2023 | Secure Trust Bank PLC | services | UK | 321.3 | 879 | 33.4 | 8.6 |
Banking | |||||||
31 December 2022 | Secure Trust Bank PLC | services | UK | 208.3 | 940 | 44.0 | 7.0 |